[VITROX] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 82.99%
YoY- 189.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 57,647 40,058 39,506 36,305 23,823 18,084 25,102 14.84%
PBT 15,999 19,610 11,681 11,807 4,419 6,545 9,442 9.17%
Tax -126 -3,886 -292 56 -315 -185 -264 -11.58%
NP 15,873 15,724 11,389 11,863 4,104 6,360 9,178 9.55%
-
NP to SH 15,873 15,724 11,389 11,863 4,104 6,360 9,178 9.55%
-
Tax Rate 0.79% 19.82% 2.50% -0.47% 7.13% 2.83% 2.80% -
Total Cost 41,774 24,334 28,117 24,442 19,719 11,724 15,924 17.42%
-
Net Worth 248,372 202,431 164,652 127,949 107,237 98,556 72,570 22.73%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 248,372 202,431 164,652 127,949 107,237 98,556 72,570 22.73%
NOSH 234,115 232,948 232,428 231,247 231,864 232,116 152,458 7.40%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 27.53% 39.25% 28.83% 32.68% 17.23% 35.17% 36.56% -
ROE 6.39% 7.77% 6.92% 9.27% 3.83% 6.45% 12.65% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.62 17.20 17.00 15.70 10.27 7.79 16.46 6.93%
EPS 6.78 6.75 4.90 5.13 1.77 2.74 6.02 1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0609 0.869 0.7084 0.5533 0.4625 0.4246 0.476 14.27%
Adjusted Per Share Value based on latest NOSH - 231,247
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.05 2.12 2.09 1.92 1.26 0.96 1.33 14.82%
EPS 0.84 0.83 0.60 0.63 0.22 0.34 0.49 9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.107 0.087 0.0676 0.0567 0.0521 0.0384 22.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.76 2.80 2.79 0.78 0.63 0.915 0.77 -
P/RPS 15.27 16.28 16.41 4.97 6.13 11.74 4.68 21.76%
P/EPS 55.46 41.48 56.94 15.20 35.59 33.39 12.79 27.66%
EY 1.80 2.41 1.76 6.58 2.81 2.99 7.82 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.22 3.94 1.41 1.36 2.15 1.62 13.90%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 22/11/10 -
Price 3.57 3.09 2.67 0.99 0.65 0.92 0.85 -
P/RPS 14.50 17.97 15.71 6.31 6.33 11.81 5.16 18.77%
P/EPS 52.65 45.78 54.49 19.30 36.72 33.58 14.12 24.50%
EY 1.90 2.18 1.84 5.18 2.72 2.98 7.08 -19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.56 3.77 1.79 1.41 2.17 1.79 11.11%

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