[VINVEST] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -8.52%
YoY- 34.92%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,840 39,522 25,636 27,308 18,298 17,857 15,614 139.98%
PBT 10,234 9,752 7,232 6,584 7,197 7,464 5,648 48.78%
Tax 0 0 0 0 0 0 0 -
NP 10,234 9,752 7,232 6,584 7,197 7,464 5,648 48.78%
-
NP to SH 10,234 9,752 7,232 6,584 7,197 7,464 5,648 48.78%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 47,606 29,770 18,404 20,724 11,101 10,393 9,966 184.44%
-
Net Worth 22,901 31,526 27,798 16,352 20,094 18,494 15,733 28.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 22,901 31,526 27,798 16,352 20,094 18,494 15,733 28.52%
NOSH 98,502 173,317 69,272 63,065 62,991 62,969 63,035 34.77%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.69% 24.67% 28.21% 24.11% 39.33% 41.80% 36.17% -
ROE 44.69% 30.93% 26.02% 40.26% 35.82% 40.36% 35.90% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 58.72 22.80 37.01 43.30 29.05 28.36 24.77 78.07%
EPS 5.82 5.63 10.44 10.44 11.42 11.85 8.96 -25.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2325 0.1819 0.4013 0.2593 0.319 0.2937 0.2496 -4.63%
Adjusted Per Share Value based on latest NOSH - 63,065
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.97 4.08 2.65 2.82 1.89 1.84 1.61 140.14%
EPS 1.06 1.01 0.75 0.68 0.74 0.77 0.58 49.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0325 0.0287 0.0169 0.0207 0.0191 0.0162 28.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.60 1.60 1.79 1.10 1.59 1.92 0.70 -
P/RPS 2.72 7.02 4.84 2.54 5.47 6.77 2.83 -2.61%
P/EPS 15.40 28.44 17.15 10.54 13.92 16.20 7.81 57.44%
EY 6.49 3.52 5.83 9.49 7.19 6.17 12.80 -36.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 8.80 4.46 4.24 4.98 6.54 2.80 82.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 28/05/07 28/02/07 28/11/06 22/08/06 22/05/06 28/02/06 -
Price 1.36 1.52 1.62 1.50 1.16 1.29 1.36 -
P/RPS 2.32 6.67 4.38 3.46 3.99 4.55 5.49 -43.77%
P/EPS 13.09 27.01 15.52 14.37 10.15 10.88 15.18 -9.42%
EY 7.64 3.70 6.44 6.96 9.85 9.19 6.59 10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.85 8.36 4.04 5.78 3.64 4.39 5.45 4.84%

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