[VITROX] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 119.61%
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 48,793 39,104 6,109 14,542 15,581 11,307 1,707 74.81%
PBT 15,361 14,574 -972 5,414 6,186 5,235 1,187 53.19%
Tax -249 -305 0 -128 -182 -333 4,938 -
NP 15,112 14,269 -972 5,286 6,004 4,902 6,125 16.23%
-
NP to SH 15,112 14,269 -972 5,286 6,004 4,902 1,180 52.92%
-
Tax Rate 1.62% 2.09% - 2.36% 2.94% 6.36% -416.01% -
Total Cost 33,681 24,835 7,081 9,256 9,577 6,405 -4,418 -
-
Net Worth 92,423 63,372 46,841 46,783 36,970 28,543 12,810 38.98%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,649 - 1,697 3,100 2,327 775 - -
Div Payout % 30.77% - 0.00% 58.65% 38.76% 15.82% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 92,423 63,372 46,841 46,783 36,970 28,543 12,810 38.98%
NOSH 154,994 152,446 154,285 155,014 155,142 155,126 70,658 13.98%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 30.97% 36.49% -15.91% 36.35% 38.53% 43.35% 358.82% -
ROE 16.35% 22.52% -2.08% 11.30% 16.24% 17.17% 9.21% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 31.48 25.65 3.96 9.38 10.04 7.29 2.42 53.32%
EPS 9.75 9.36 -0.63 3.41 3.87 3.16 1.67 34.17%
DPS 3.00 0.00 1.10 2.00 1.50 0.50 0.00 -
NAPS 0.5963 0.4157 0.3036 0.3018 0.2383 0.184 0.1813 21.93%
Adjusted Per Share Value based on latest NOSH - 154,784
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.58 2.07 0.32 0.77 0.82 0.60 0.09 74.89%
EPS 0.80 0.75 -0.05 0.28 0.32 0.26 0.06 53.95%
DPS 0.25 0.00 0.09 0.16 0.12 0.04 0.00 -
NAPS 0.0489 0.0335 0.0248 0.0247 0.0195 0.0151 0.0068 38.91%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 1.35 0.51 0.39 0.42 0.64 0.38 0.00 -
P/RPS 4.29 1.99 9.85 4.48 6.37 5.21 0.00 -
P/EPS 13.85 5.45 -61.90 12.32 16.54 12.03 0.00 -
EY 7.22 18.35 -1.62 8.12 6.05 8.32 0.00 -
DY 2.22 0.00 2.82 4.76 2.34 1.32 0.00 -
P/NAPS 2.26 1.23 1.28 1.39 2.69 2.07 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 26/08/10 13/08/09 29/08/08 29/08/07 22/08/06 08/09/05 -
Price 1.18 0.72 0.30 0.41 0.66 0.38 0.00 -
P/RPS 3.75 2.81 7.58 4.37 6.57 5.21 0.00 -
P/EPS 12.10 7.69 -47.62 12.02 17.05 12.03 0.00 -
EY 8.26 13.00 -2.10 8.32 5.86 8.32 0.00 -
DY 2.54 0.00 3.67 4.88 2.27 1.32 0.00 -
P/NAPS 1.98 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