[VITROX] YoY 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- -4.27%
YoY- -31.27%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 18,084 25,102 5,971 7,849 9,717 6,128 2,459 39.43%
PBT 6,545 9,442 1,762 2,794 4,018 2,704 689 45.50%
Tax -185 -264 -3 -38 -8 -133 7 -
NP 6,360 9,178 1,759 2,756 4,010 2,571 696 44.56%
-
NP to SH 6,360 9,178 1,759 2,756 4,010 2,571 696 44.56%
-
Tax Rate 2.83% 2.80% 0.17% 1.36% 0.20% 4.92% -1.02% -
Total Cost 11,724 15,924 4,212 5,093 5,707 3,557 1,763 37.11%
-
Net Worth 98,556 72,570 48,196 49,484 40,905 31,053 20,770 29.61%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 98,556 72,570 48,196 49,484 40,905 31,053 20,770 29.61%
NOSH 232,116 152,458 152,956 154,831 154,826 154,879 136,470 9.25%
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 35.17% 36.56% 29.46% 35.11% 41.27% 41.95% 28.30% -
ROE 6.45% 12.65% 3.65% 5.57% 9.80% 8.28% 3.35% -
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 7.79 16.46 3.90 5.07 6.28 3.96 1.80 27.64%
EPS 2.74 6.02 1.15 1.78 2.59 1.66 0.51 32.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 0.96 1.33 0.32 0.41 0.51 0.32 0.13 39.52%
EPS 0.34 0.49 0.09 0.15 0.21 0.14 0.04 42.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0384 0.0255 0.0262 0.0216 0.0164 0.011 29.57%
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 11.74 4.68 7.94 7.69 7.97 13.40 16.65 -5.65%
P/EPS 33.39 12.79 26.96 21.91 19.31 31.93 58.82 -9.00%
EY 2.99 7.82 3.71 4.56 5.18 3.13 1.70 9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 11.81 5.16 7.43 6.51 9.56 19.46 14.98 -3.88%
P/EPS 33.58 14.12 25.22 18.54 23.17 46.39 52.94 -7.30%
EY 2.98 7.08 3.97 5.39 4.32 2.16 1.89 7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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