[VINVEST] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -15.15%
YoY- 31.9%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 83,320 98,202 106,178 109,036 57,840 39,522 25,636 119.57%
PBT 12,557 13,700 12,134 8,684 10,234 9,752 7,232 44.50%
Tax 0 0 0 0 0 0 0 -
NP 12,557 13,700 12,134 8,684 10,234 9,752 7,232 44.50%
-
NP to SH 12,557 13,700 12,134 8,684 10,234 9,752 7,232 44.50%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 70,763 84,502 94,044 100,352 47,606 29,770 18,404 145.63%
-
Net Worth 74,798 93,865 90,564 51,657 22,901 31,526 27,798 93.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 74,798 93,865 90,564 51,657 22,901 31,526 27,798 93.57%
NOSH 339,378 339,108 338,938 212,843 98,502 173,317 69,272 188.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.07% 13.95% 11.43% 7.96% 17.69% 24.67% 28.21% -
ROE 16.79% 14.60% 13.40% 16.81% 44.69% 30.93% 26.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.55 28.96 31.33 51.23 58.72 22.80 37.01 -23.95%
EPS 3.70 4.04 3.58 4.08 5.82 5.63 10.44 -49.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.2768 0.2672 0.2427 0.2325 0.1819 0.4013 -32.95%
Adjusted Per Share Value based on latest NOSH - 212,843
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.63 10.17 10.99 11.29 5.99 4.09 2.65 119.86%
EPS 1.30 1.42 1.26 0.90 1.06 1.01 0.75 44.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0972 0.0938 0.0535 0.0237 0.0326 0.0288 93.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 1.04 1.02 1.52 1.60 1.60 1.79 -
P/RPS 3.42 3.59 3.26 2.97 2.72 7.02 4.84 -20.68%
P/EPS 22.70 25.74 28.49 37.25 15.40 28.44 17.15 20.57%
EY 4.40 3.88 3.51 2.68 6.49 3.52 5.83 -17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.76 3.82 6.26 6.88 8.80 4.46 -9.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 27/11/07 17/08/07 28/05/07 28/02/07 -
Price 0.76 0.94 1.02 1.10 1.36 1.52 1.62 -
P/RPS 3.10 3.25 3.26 2.15 2.32 6.67 4.38 -20.59%
P/EPS 20.54 23.27 28.49 26.96 13.09 27.01 15.52 20.56%
EY 4.87 4.30 3.51 3.71 7.64 3.70 6.44 -17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.40 3.82 4.53 5.85 8.36 4.04 -9.99%

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