[VINVEST] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 102.88%
YoY- -75.97%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 133,024 120,840 25,565 652 3,576 9,636 6,196 673.91%
PBT 29,172 27,824 7,673 82 -2,873 -11,632 124 3723.62%
Tax -158 -512 -885 0 0 0 0 -
NP 29,014 27,312 6,788 82 -2,873 -11,632 124 3709.78%
-
NP to SH 29,014 27,312 6,788 82 -2,873 -11,632 124 3709.78%
-
Tax Rate 0.54% 1.84% 11.53% 0.00% - - 0.00% -
Total Cost 104,010 93,528 18,777 569 6,449 21,268 6,072 565.65%
-
Net Worth 154,180 147,822 75,770 9,299 12,139 12,116 12,399 437.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 154,180 147,822 75,770 9,299 12,139 12,116 12,399 437.56%
NOSH 700,821 703,917 378,850 310,000 404,647 403,888 310,000 72.33%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.81% 22.60% 26.55% 12.68% -80.34% -120.71% 2.00% -
ROE 18.82% 18.48% 8.96% 0.89% -23.67% -96.00% 1.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.98 17.17 6.75 0.21 0.88 2.39 2.00 348.85%
EPS 4.14 3.88 1.79 0.03 -0.71 -2.88 0.04 2110.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.03 0.03 0.03 0.04 211.90%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.77 12.51 2.65 0.07 0.37 1.00 0.64 675.02%
EPS 3.00 2.83 0.70 0.01 -0.30 -1.20 0.01 4397.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1531 0.0785 0.0096 0.0126 0.0125 0.0128 438.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.29 0.22 0.26 0.36 0.24 0.28 0.14 -
P/RPS 1.53 1.28 3.85 171.17 27.16 11.74 7.00 -63.74%
P/EPS 7.00 5.67 14.51 1,350.01 -33.80 -9.72 350.00 -92.64%
EY 14.28 17.64 6.89 0.07 -2.96 -10.29 0.29 1246.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.05 1.30 12.00 8.00 9.33 3.50 -47.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 14/05/13 28/02/13 29/11/12 29/08/12 31/05/12 24/02/12 -
Price 0.395 0.375 0.23 0.26 0.28 0.26 0.20 -
P/RPS 2.08 2.18 3.41 123.62 31.68 10.90 10.01 -64.95%
P/EPS 9.54 9.66 12.84 975.01 -39.44 -9.03 500.00 -92.87%
EY 10.48 10.35 7.79 0.10 -2.54 -11.08 0.20 1303.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.79 1.15 8.67 9.33 8.67 5.00 -49.42%

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