[VINVEST] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.61%
YoY- 35914.81%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 80,158 100,204 120,434 137,272 133,024 120,840 25,565 114.67%
PBT 12,422 18,632 25,466 29,677 29,172 27,824 7,673 37.99%
Tax 0 0 73 94 -158 -512 -885 -
NP 12,422 18,632 25,539 29,772 29,014 27,312 6,788 49.77%
-
NP to SH 12,422 18,632 25,539 29,772 29,014 27,312 6,788 49.77%
-
Tax Rate 0.00% 0.00% -0.29% -0.32% 0.54% 1.84% 11.53% -
Total Cost 67,736 81,572 94,895 107,500 104,010 93,528 18,777 135.76%
-
Net Worth 169,390 169,381 161,372 161,499 154,180 147,822 75,770 71.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 169,390 169,381 161,372 161,499 154,180 147,822 75,770 71.22%
NOSH 705,795 705,757 701,620 702,169 700,821 703,917 378,850 51.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.50% 18.59% 21.21% 21.69% 21.81% 22.60% 26.55% -
ROE 7.33% 11.00% 15.83% 18.43% 18.82% 18.48% 8.96% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.36 14.20 17.17 19.55 18.98 17.17 6.75 41.62%
EPS 1.76 2.64 3.64 4.24 4.14 3.88 1.79 -1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.21 0.20 12.96%
Adjusted Per Share Value based on latest NOSH - 704,684
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.30 10.37 12.47 14.21 13.77 12.51 2.65 114.51%
EPS 1.29 1.93 2.64 3.08 3.00 2.83 0.70 50.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.1754 0.1671 0.1672 0.1596 0.1531 0.0785 71.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.225 0.24 0.255 0.295 0.29 0.22 0.26 -
P/RPS 1.98 1.69 1.49 1.51 1.53 1.28 3.85 -35.88%
P/EPS 12.78 9.09 7.01 6.96 7.00 5.67 14.51 -8.13%
EY 7.82 11.00 14.27 14.37 14.28 17.64 6.89 8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.11 1.28 1.32 1.05 1.30 -19.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 27/11/13 23/08/13 14/05/13 28/02/13 -
Price 0.24 0.215 0.265 0.25 0.395 0.375 0.23 -
P/RPS 2.11 1.51 1.54 1.28 2.08 2.18 3.41 -27.45%
P/EPS 13.64 8.14 7.28 5.90 9.54 9.66 12.84 4.12%
EY 7.33 12.28 13.74 16.96 10.48 10.35 7.79 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.15 1.09 1.80 1.79 1.15 -8.91%

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