[VINVEST] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -55.02%
YoY- -81.23%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 31,360 28,152 66,008 69,185 80,158 100,204 120,434 -59.32%
PBT -1,070 3,692 3,724 5,588 12,422 18,632 25,466 -
Tax 0 0 -21 0 0 0 73 -
NP -1,070 3,692 3,703 5,588 12,422 18,632 25,539 -
-
NP to SH -1,070 3,692 3,703 5,588 12,422 18,632 25,539 -
-
Tax Rate - 0.00% 0.56% 0.00% 0.00% 0.00% -0.29% -
Total Cost 32,430 24,460 62,305 63,597 67,736 81,572 94,895 -51.21%
-
Net Worth 285,333 295,359 169,788 167,639 169,390 169,381 161,372 46.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 285,333 295,359 169,788 167,639 169,390 169,381 161,372 46.37%
NOSH 891,666 922,999 707,450 698,499 705,795 705,757 701,620 17.37%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.41% 13.11% 5.61% 8.08% 15.50% 18.59% 21.21% -
ROE -0.38% 1.25% 2.18% 3.33% 7.33% 11.00% 15.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.52 3.05 9.33 9.90 11.36 14.20 17.17 -65.33%
EPS -0.12 0.40 0.47 0.80 1.76 2.64 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.24 0.24 0.24 0.24 0.23 24.70%
Adjusted Per Share Value based on latest NOSH - 696,551
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.24 2.90 6.81 7.14 8.27 10.34 12.43 -59.29%
EPS -0.11 0.38 0.38 0.58 1.28 1.92 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2944 0.3048 0.1752 0.173 0.1748 0.1748 0.1665 46.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.12 0.125 0.145 0.22 0.225 0.24 0.255 -
P/RPS 3.41 4.10 1.55 2.22 1.98 1.69 1.49 73.92%
P/EPS -100.00 31.25 27.70 27.50 12.78 9.09 7.01 -
EY -1.00 3.20 3.61 3.64 7.82 11.00 14.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.60 0.92 0.94 1.00 1.11 -51.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.105 0.135 0.14 0.175 0.24 0.215 0.265 -
P/RPS 2.99 4.43 1.50 1.77 2.11 1.51 1.54 55.82%
P/EPS -87.50 33.75 26.75 21.88 13.64 8.14 7.28 -
EY -1.14 2.96 3.74 4.57 7.33 12.28 13.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.58 0.73 1.00 0.90 1.15 -56.59%

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