[VITROX] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 144.96%
YoY- 22.48%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 39,104 6,109 14,542 15,581 11,307 1,707 87.00%
PBT 14,574 -972 5,414 6,186 5,235 1,187 65.08%
Tax -305 0 -128 -182 -333 4,938 -
NP 14,269 -972 5,286 6,004 4,902 6,125 18.41%
-
NP to SH 14,269 -972 5,286 6,004 4,902 1,180 64.58%
-
Tax Rate 2.09% - 2.36% 2.94% 6.36% -416.01% -
Total Cost 24,835 7,081 9,256 9,577 6,405 -4,418 -
-
Net Worth 63,372 46,841 46,783 36,970 28,543 12,810 37.65%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 1,697 3,100 2,327 775 - -
Div Payout % - 0.00% 58.65% 38.76% 15.82% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 63,372 46,841 46,783 36,970 28,543 12,810 37.65%
NOSH 152,446 154,285 155,014 155,142 155,126 70,658 16.61%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 36.49% -15.91% 36.35% 38.53% 43.35% 358.82% -
ROE 22.52% -2.08% 11.30% 16.24% 17.17% 9.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.65 3.96 9.38 10.04 7.29 2.42 60.30%
EPS 9.36 -0.63 3.41 3.87 3.16 1.67 41.13%
DPS 0.00 1.10 2.00 1.50 0.50 0.00 -
NAPS 0.4157 0.3036 0.3018 0.2383 0.184 0.1813 18.04%
Adjusted Per Share Value based on latest NOSH - 155,152
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.07 0.32 0.77 0.82 0.60 0.09 87.15%
EPS 0.75 -0.05 0.28 0.32 0.26 0.06 65.67%
DPS 0.00 0.09 0.16 0.12 0.04 0.00 -
NAPS 0.0335 0.0248 0.0247 0.0195 0.0151 0.0068 37.54%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.51 0.39 0.42 0.64 0.38 0.00 -
P/RPS 1.99 9.85 4.48 6.37 5.21 0.00 -
P/EPS 5.45 -61.90 12.32 16.54 12.03 0.00 -
EY 18.35 -1.62 8.12 6.05 8.32 0.00 -
DY 0.00 2.82 4.76 2.34 1.32 0.00 -
P/NAPS 1.23 1.28 1.39 2.69 2.07 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/10 13/08/09 29/08/08 29/08/07 22/08/06 08/09/05 -
Price 0.72 0.30 0.41 0.66 0.38 0.00 -
P/RPS 2.81 7.58 4.37 6.57 5.21 0.00 -
P/EPS 7.69 -47.62 12.02 17.05 12.03 0.00 -
EY 13.00 -2.10 8.32 5.86 8.32 0.00 -
DY 0.00 3.67 4.88 2.27 1.32 0.00 -
P/NAPS 1.73 0.99 1.36 2.77 2.07 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment