[VITROX] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 27.1%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 18,134 26,413 36,169 24,000 9,130 18.70%
PBT 2,070 8,599 14,867 9,826 9,815 -32.21%
Tax -129 -275 -440 -328 -587 -31.51%
NP 1,941 8,324 14,427 9,498 9,228 -32.25%
-
NP to SH 1,941 8,324 14,427 9,498 9,228 -32.25%
-
Tax Rate 6.23% 3.20% 2.96% 3.34% 5.98% -
Total Cost 16,193 18,089 21,742 14,502 -98 -
-
Net Worth 49,319 49,819 44,582 33,250 12,257 41.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,681 3,100 3,099 774 - -
Div Payout % 86.61% 37.24% 21.48% 8.16% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 49,319 49,819 44,582 33,250 12,257 41.59%
NOSH 152,834 155,009 154,962 154,942 77,873 18.34%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.70% 31.51% 39.89% 39.58% 101.07% -
ROE 3.94% 16.71% 32.36% 28.56% 75.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.87 17.04 23.34 15.49 11.72 0.31%
EPS 1.27 5.37 9.31 6.13 11.85 -42.76%
DPS 1.10 2.00 2.00 0.50 0.00 -
NAPS 0.3227 0.3214 0.2877 0.2146 0.1574 19.64%
Adjusted Per Share Value based on latest NOSH - 154,503
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 0.96 1.40 1.91 1.27 0.48 18.90%
EPS 0.10 0.44 0.76 0.50 0.49 -32.76%
DPS 0.09 0.16 0.16 0.04 0.00 -
NAPS 0.0261 0.0263 0.0236 0.0176 0.0065 41.52%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.33 0.31 0.59 0.77 0.29 -
P/RPS 2.78 1.82 2.53 4.97 2.47 2.99%
P/EPS 25.98 5.77 6.34 12.56 2.45 80.38%
EY 3.85 17.32 15.78 7.96 40.86 -44.57%
DY 3.33 6.45 3.39 0.65 0.00 -
P/NAPS 1.02 0.96 2.05 3.59 1.84 -13.70%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 01/03/10 20/02/09 20/02/08 22/02/07 27/02/06 -
Price 0.34 0.27 0.48 0.74 0.35 -
P/RPS 2.87 1.58 2.06 4.78 2.99 -1.01%
P/EPS 26.77 5.03 5.16 12.07 2.95 73.49%
EY 3.74 19.89 19.40 8.28 33.86 -42.32%
DY 3.24 7.41 4.17 0.68 0.00 -
P/NAPS 1.05 0.84 1.67 3.45 2.22 -17.05%

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