[VITROX] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 52.12%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 66,877 64,206 12,080 22,391 25,298 17,435 4,166 58.79%
PBT 21,907 24,016 790 8,208 10,204 7,939 6,821 21.45%
Tax -434 -569 -3 -167 -190 -466 0 -
NP 21,473 23,447 787 8,041 10,014 7,473 6,821 21.05%
-
NP to SH 21,473 23,447 787 8,041 10,014 7,473 6,821 21.05%
-
Tax Rate 1.98% 2.37% 0.38% 2.03% 1.86% 5.87% 0.00% -
Total Cost 45,404 40,759 11,293 14,350 15,284 9,962 -2,655 -
-
Net Worth 98,354 72,519 48,624 49,516 40,955 31,085 7,936 52.09%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,949 - 1,697 3,098 2,325 775 - -
Div Payout % 32.36% - 215.69% 38.54% 23.22% 10.37% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 98,354 72,519 48,624 49,516 40,955 31,085 7,936 52.09%
NOSH 231,639 152,352 154,313 154,932 155,015 155,041 52,148 28.19%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 32.11% 36.52% 6.51% 35.91% 39.58% 42.86% 163.73% -
ROE 21.83% 32.33% 1.62% 16.24% 24.45% 24.04% 85.94% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 28.87 42.14 7.83 14.45 16.32 11.25 7.99 23.86%
EPS 9.27 15.39 0.51 5.19 6.46 4.82 13.08 -5.57%
DPS 3.00 0.00 1.10 2.00 1.50 0.50 0.00 -
NAPS 0.4246 0.476 0.3151 0.3196 0.2642 0.2005 0.1522 18.63%
Adjusted Per Share Value based on latest NOSH - 154,831
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.54 3.39 0.64 1.18 1.34 0.92 0.22 58.85%
EPS 1.14 1.24 0.04 0.43 0.53 0.40 0.36 21.17%
DPS 0.37 0.00 0.09 0.16 0.12 0.04 0.00 -
NAPS 0.052 0.0383 0.0257 0.0262 0.0216 0.0164 0.0042 52.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.915 0.77 0.31 0.39 0.50 0.53 0.30 -
P/RPS 3.17 1.83 3.96 2.70 3.06 4.71 3.76 -2.80%
P/EPS 9.87 5.00 60.78 7.51 7.74 11.00 2.29 27.55%
EY 10.13 19.99 1.65 13.31 12.92 9.09 43.60 -21.58%
DY 3.28 0.00 3.55 5.13 3.00 0.94 0.00 -
P/NAPS 2.15 1.62 0.98 1.22 1.89 2.64 1.97 1.46%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 22/11/10 28/10/09 14/11/08 16/11/07 15/11/06 26/10/05 -
Price 0.92 0.85 0.29 0.33 0.60 0.77 0.27 -
P/RPS 3.19 2.02 3.70 2.28 3.68 6.85 3.38 -0.95%
P/EPS 9.92 5.52 56.86 6.36 9.29 15.98 2.06 29.93%
EY 10.08 18.11 1.76 15.73 10.77 6.26 48.44 -23.01%
DY 3.26 0.00 3.79 6.06 2.50 0.65 0.00 -
P/NAPS 2.17 1.79 0.92 1.03 2.27 3.84 1.77 3.45%

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