[VITROX] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.05%
YoY- 421.77%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 36,305 23,823 18,084 25,102 5,971 7,849 9,717 24.54%
PBT 11,807 4,419 6,545 9,442 1,762 2,794 4,018 19.66%
Tax 56 -315 -185 -264 -3 -38 -8 -
NP 11,863 4,104 6,360 9,178 1,759 2,756 4,010 19.79%
-
NP to SH 11,863 4,104 6,360 9,178 1,759 2,756 4,010 19.79%
-
Tax Rate -0.47% 7.13% 2.83% 2.80% 0.17% 1.36% 0.20% -
Total Cost 24,442 19,719 11,724 15,924 4,212 5,093 5,707 27.40%
-
Net Worth 127,949 107,237 98,556 72,570 48,196 49,484 40,905 20.91%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 127,949 107,237 98,556 72,570 48,196 49,484 40,905 20.91%
NOSH 231,247 231,864 232,116 152,458 152,956 154,831 154,826 6.90%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 32.68% 17.23% 35.17% 36.56% 29.46% 35.11% 41.27% -
ROE 9.27% 3.83% 6.45% 12.65% 3.65% 5.57% 9.80% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.70 10.27 7.79 16.46 3.90 5.07 6.28 16.48%
EPS 5.13 1.77 2.74 6.02 1.15 1.78 2.59 12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5533 0.4625 0.4246 0.476 0.3151 0.3196 0.2642 13.09%
Adjusted Per Share Value based on latest NOSH - 152,458
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.92 1.26 0.96 1.33 0.32 0.41 0.51 24.70%
EPS 0.63 0.22 0.34 0.49 0.09 0.15 0.21 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0567 0.0521 0.0384 0.0255 0.0262 0.0216 20.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.78 0.63 0.915 0.77 0.31 0.39 0.50 -
P/RPS 4.97 6.13 11.74 4.68 7.94 7.69 7.97 -7.56%
P/EPS 15.20 35.59 33.39 12.79 26.96 21.91 19.31 -3.90%
EY 6.58 2.81 2.99 7.82 3.71 4.56 5.18 4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.36 2.15 1.62 0.98 1.22 1.89 -4.76%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 18/11/11 22/11/10 28/10/09 14/11/08 16/11/07 -
Price 0.99 0.65 0.92 0.85 0.29 0.33 0.60 -
P/RPS 6.31 6.33 11.81 5.16 7.43 6.51 9.56 -6.68%
P/EPS 19.30 36.72 33.58 14.12 25.22 18.54 23.17 -2.99%
EY 5.18 2.72 2.98 7.08 3.97 5.39 4.32 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.41 2.17 1.79 0.92 1.03 2.27 -3.87%

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