[VITROX] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -83.43%
YoY- 770.52%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 69,609 56,031 33,259 22,828 12,925 8,632 21,688 21.43%
PBT 19,315 11,013 9,579 4,229 719 -895 6,566 19.68%
Tax -744 4,587 -266 -242 -261 -44 -140 32.06%
NP 18,571 15,600 9,313 3,987 458 -939 6,426 19.32%
-
NP to SH 18,571 15,600 9,313 3,987 458 -939 6,426 19.32%
-
Tax Rate 3.85% -41.65% 2.78% 5.72% 36.30% - 2.13% -
Total Cost 51,038 40,431 23,946 18,841 12,467 9,571 15,262 22.26%
-
Net Worth 281,216 225,079 184,630 136,044 111,500 94,495 82,368 22.68%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,390 - - - - - - -
Div Payout % 50.56% - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 281,216 225,079 184,630 136,044 111,500 94,495 82,368 22.68%
NOSH 234,758 233,532 232,825 231,802 228,999 229,024 151,914 7.51%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 26.68% 27.84% 28.00% 17.47% 3.54% -10.88% 29.63% -
ROE 6.60% 6.93% 5.04% 2.93% 0.41% -0.99% 7.80% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 29.65 23.99 14.28 9.85 5.64 3.77 14.28 12.93%
EPS 7.91 6.68 4.00 1.72 0.20 -0.41 4.23 10.98%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1979 0.9638 0.793 0.5869 0.4869 0.4126 0.5422 14.11%
Adjusted Per Share Value based on latest NOSH - 231,802
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.68 2.96 1.76 1.21 0.68 0.46 1.15 21.37%
EPS 0.98 0.82 0.49 0.21 0.02 -0.05 0.34 19.27%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.119 0.0976 0.0719 0.0589 0.0499 0.0435 22.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.74 3.52 3.28 1.50 0.65 0.73 1.43 -
P/RPS 15.99 14.67 22.96 15.23 11.52 19.37 10.02 8.09%
P/EPS 59.92 52.69 82.00 87.21 325.00 -178.05 33.81 9.99%
EY 1.67 1.90 1.22 1.15 0.31 -0.56 2.96 -9.09%
DY 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 3.65 4.14 2.56 1.33 1.77 2.64 6.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 25/05/16 21/05/15 22/05/14 23/05/13 24/05/12 19/08/11 -
Price 6.02 3.64 3.63 1.98 0.80 0.63 1.18 -
P/RPS 20.30 15.17 25.41 20.11 14.17 16.72 8.27 16.12%
P/EPS 76.10 54.49 90.75 115.12 400.00 -153.66 27.90 18.18%
EY 1.31 1.84 1.10 0.87 0.25 -0.65 3.58 -15.41%
DY 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.03 3.78 4.58 3.37 1.64 1.53 2.18 14.93%

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