[VITROX] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 53.09%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 23,823 18,084 25,102 5,971 7,849 9,717 6,128 25.36%
PBT 4,419 6,545 9,442 1,762 2,794 4,018 2,704 8.52%
Tax -315 -185 -264 -3 -38 -8 -133 15.43%
NP 4,104 6,360 9,178 1,759 2,756 4,010 2,571 8.09%
-
NP to SH 4,104 6,360 9,178 1,759 2,756 4,010 2,571 8.09%
-
Tax Rate 7.13% 2.83% 2.80% 0.17% 1.36% 0.20% 4.92% -
Total Cost 19,719 11,724 15,924 4,212 5,093 5,707 3,557 33.00%
-
Net Worth 107,237 98,556 72,570 48,196 49,484 40,905 31,053 22.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 107,237 98,556 72,570 48,196 49,484 40,905 31,053 22.92%
NOSH 231,864 232,116 152,458 152,956 154,831 154,826 154,879 6.94%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.23% 35.17% 36.56% 29.46% 35.11% 41.27% 41.95% -
ROE 3.83% 6.45% 12.65% 3.65% 5.57% 9.80% 8.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.27 7.79 16.46 3.90 5.07 6.28 3.96 17.19%
EPS 1.77 2.74 6.02 1.15 1.78 2.59 1.66 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.4246 0.476 0.3151 0.3196 0.2642 0.2005 14.93%
Adjusted Per Share Value based on latest NOSH - 152,956
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.26 0.96 1.33 0.32 0.41 0.51 0.32 25.63%
EPS 0.22 0.34 0.49 0.09 0.15 0.21 0.14 7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0521 0.0384 0.0255 0.0262 0.0216 0.0164 22.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.63 0.915 0.77 0.31 0.39 0.50 0.53 -
P/RPS 6.13 11.74 4.68 7.94 7.69 7.97 13.40 -12.21%
P/EPS 35.59 33.39 12.79 26.96 21.91 19.31 31.93 1.82%
EY 2.81 2.99 7.82 3.71 4.56 5.18 3.13 -1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.15 1.62 0.98 1.22 1.89 2.64 -10.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 22/11/10 28/10/09 14/11/08 16/11/07 15/11/06 -
Price 0.65 0.92 0.85 0.29 0.33 0.60 0.77 -
P/RPS 6.33 11.81 5.16 7.43 6.51 9.56 19.46 -17.05%
P/EPS 36.72 33.58 14.12 25.22 18.54 23.17 46.39 -3.81%
EY 2.72 2.98 7.08 3.97 5.39 4.32 2.16 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.17 1.79 0.92 1.03 2.27 3.84 -15.36%

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