[VITROX] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.37%
YoY- 32.62%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 51,129 17,980 35,130 28,274 18,729 1,482 102.95%
PBT 17,615 2,213 14,096 10,776 8,906 5,959 24.19%
Tax -433 -146 -386 -177 -914 0 -
NP 17,182 2,067 13,710 10,599 7,992 5,959 23.57%
-
NP to SH 17,182 2,067 13,710 10,599 7,992 5,959 23.57%
-
Tax Rate 2.46% 6.60% 2.74% 1.64% 10.26% 0.00% -
Total Cost 33,947 15,913 21,420 17,675 10,737 -4,477 -
-
Net Worth 63,342 46,511 46,714 36,972 28,514 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 1,688 3,870 2,327 3,103 - -
Div Payout % - 81.70% 28.23% 21.96% 38.84% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 63,342 46,511 46,714 36,972 28,514 0 -
NOSH 152,376 153,200 154,784 155,152 154,969 70,416 16.68%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 33.61% 11.50% 39.03% 37.49% 42.67% 402.09% -
ROE 27.13% 4.44% 29.35% 28.67% 28.03% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 33.55 11.74 22.70 18.22 12.09 2.10 74.00%
EPS 11.28 1.35 8.86 6.83 5.16 8.46 5.91%
DPS 0.00 1.10 2.50 1.50 2.00 0.00 -
NAPS 0.4157 0.3036 0.3018 0.2383 0.184 0.00 -
Adjusted Per Share Value based on latest NOSH - 155,152
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.70 0.95 1.86 1.49 0.99 0.08 102.06%
EPS 0.91 0.11 0.72 0.56 0.42 0.31 24.01%
DPS 0.00 0.09 0.20 0.12 0.16 0.00 -
NAPS 0.0335 0.0246 0.0247 0.0195 0.0151 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.51 0.39 0.42 0.64 0.38 0.00 -
P/RPS 1.52 3.32 1.85 3.51 3.14 0.00 -
P/EPS 4.52 28.91 4.74 9.37 7.37 0.00 -
EY 22.11 3.46 21.09 10.67 13.57 0.00 -
DY 0.00 2.83 5.95 2.34 5.27 0.00 -
P/NAPS 1.23 1.28 1.39 2.69 2.07 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/10 13/08/09 29/08/08 29/08/07 22/08/06 - -
Price 0.72 0.30 0.41 0.66 0.38 0.00 -
P/RPS 2.15 2.56 1.81 3.62 3.14 0.00 -
P/EPS 6.39 22.24 4.63 9.66 7.37 0.00 -
EY 15.66 4.50 21.60 10.35 13.57 0.00 -
DY 0.00 3.67 6.10 2.27 5.27 0.00 -
P/NAPS 1.73 0.99 1.36 2.77 2.07 0.00 -

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