[VITROX] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 478.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 22,391 25,298 17,435 4,166 75.07%
PBT 8,208 10,204 7,939 6,821 6.35%
Tax -167 -190 -466 0 -
NP 8,041 10,014 7,473 6,821 5.63%
-
NP to SH 8,041 10,014 7,473 6,821 5.63%
-
Tax Rate 2.03% 1.86% 5.87% 0.00% -
Total Cost 14,350 15,284 9,962 -2,655 -
-
Net Worth 49,516 40,955 31,085 7,936 83.99%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,098 2,325 775 - -
Div Payout % 38.54% 23.22% 10.37% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 49,516 40,955 31,085 7,936 83.99%
NOSH 154,932 155,015 155,041 52,148 43.71%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 35.91% 39.58% 42.86% 163.73% -
ROE 16.24% 24.45% 24.04% 85.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.45 16.32 11.25 7.99 21.81%
EPS 5.19 6.46 4.82 13.08 -26.49%
DPS 2.00 1.50 0.50 0.00 -
NAPS 0.3196 0.2642 0.2005 0.1522 28.02%
Adjusted Per Share Value based on latest NOSH - 136,470
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.18 1.34 0.92 0.22 74.95%
EPS 0.43 0.53 0.40 0.36 6.09%
DPS 0.16 0.12 0.04 0.00 -
NAPS 0.0262 0.0216 0.0164 0.0042 83.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.39 0.50 0.53 0.30 -
P/RPS 2.70 3.06 4.71 3.76 -10.44%
P/EPS 7.51 7.74 11.00 2.29 48.51%
EY 13.31 12.92 9.09 43.60 -32.64%
DY 5.13 3.00 0.94 0.00 -
P/NAPS 1.22 1.89 2.64 1.97 -14.74%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 14/11/08 16/11/07 15/11/06 26/10/05 -
Price 0.33 0.60 0.77 0.27 -
P/RPS 2.28 3.68 6.85 3.38 -12.28%
P/EPS 6.36 9.29 15.98 2.06 45.56%
EY 15.73 10.77 6.26 48.44 -31.24%
DY 6.06 2.50 0.65 0.00 -
P/NAPS 1.03 2.27 3.84 1.77 -16.49%

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