[VINVEST] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 75.3%
YoY- 66.02%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 120,840 25,565 652 3,576 9,636 6,196 2,624 1181.79%
PBT 27,824 7,673 82 -2,873 -11,632 124 344 1765.29%
Tax -512 -885 0 0 0 0 0 -
NP 27,312 6,788 82 -2,873 -11,632 124 344 1742.35%
-
NP to SH 27,312 6,788 82 -2,873 -11,632 124 344 1742.35%
-
Tax Rate 1.84% 11.53% 0.00% - - 0.00% 0.00% -
Total Cost 93,528 18,777 569 6,449 21,268 6,072 2,280 1086.74%
-
Net Worth 147,822 75,770 9,299 12,139 12,116 12,399 17,199 319.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 147,822 75,770 9,299 12,139 12,116 12,399 17,199 319.04%
NOSH 703,917 378,850 310,000 404,647 403,888 310,000 430,000 38.85%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.60% 26.55% 12.68% -80.34% -120.71% 2.00% 13.11% -
ROE 18.48% 8.96% 0.89% -23.67% -96.00% 1.00% 2.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.17 6.75 0.21 0.88 2.39 2.00 0.61 823.44%
EPS 3.88 1.79 0.03 -0.71 -2.88 0.04 0.08 1226.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.03 0.03 0.03 0.04 0.04 201.76%
Adjusted Per Share Value based on latest NOSH - 350,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.51 2.65 0.07 0.37 1.00 0.64 0.27 1187.01%
EPS 2.83 0.70 0.01 -0.30 -1.20 0.01 0.04 1606.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.0785 0.0096 0.0126 0.0125 0.0128 0.0178 319.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.22 0.26 0.36 0.24 0.28 0.14 0.08 -
P/RPS 1.28 3.85 171.17 27.16 11.74 7.00 13.11 -78.76%
P/EPS 5.67 14.51 1,350.01 -33.80 -9.72 350.00 100.00 -85.21%
EY 17.64 6.89 0.07 -2.96 -10.29 0.29 1.00 576.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.30 12.00 8.00 9.33 3.50 2.00 -34.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 14/05/13 28/02/13 29/11/12 29/08/12 31/05/12 24/02/12 25/11/11 -
Price 0.375 0.23 0.26 0.28 0.26 0.20 0.14 -
P/RPS 2.18 3.41 123.62 31.68 10.90 10.01 22.94 -79.14%
P/EPS 9.66 12.84 975.01 -39.44 -9.03 500.00 175.00 -85.47%
EY 10.35 7.79 0.10 -2.54 -11.08 0.20 0.57 589.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.15 8.67 9.33 8.67 5.00 3.50 -36.02%

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