[VINVEST] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 873.33%
YoY- 48.08%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 526,208 566,176 98,671 50,550 31,360 28,152 66,008 299.56%
PBT 131,184 133,196 12,951 8,274 -1,070 3,692 3,724 976.93%
Tax -30,094 -32,712 -3,126 0 0 0 -21 12667.24%
NP 101,090 100,484 9,825 8,274 -1,070 3,692 3,703 808.47%
-
NP to SH 81,770 79,484 8,355 8,274 -1,070 3,692 3,703 688.58%
-
Tax Rate 22.94% 24.56% 24.14% 0.00% - 0.00% 0.56% -
Total Cost 425,118 465,692 88,846 42,276 32,430 24,460 62,305 260.16%
-
Net Worth 817,700 711,430 336,895 225,672 285,333 295,359 169,788 185.45%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 817,700 711,430 336,895 225,672 285,333 295,359 169,788 185.45%
NOSH 2,477,878 2,453,209 1,347,580 1,128,363 891,666 922,999 707,450 130.80%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.21% 17.75% 9.96% 16.37% -3.41% 13.11% 5.61% -
ROE 10.00% 11.17% 2.48% 3.67% -0.38% 1.25% 2.18% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.24 23.08 7.32 4.48 3.52 3.05 9.33 73.14%
EPS 3.30 3.24 0.62 0.73 -0.12 0.40 0.47 267.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.29 0.25 0.20 0.32 0.32 0.24 23.67%
Adjusted Per Share Value based on latest NOSH - 1,271,886
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 54.48 58.62 10.22 5.23 3.25 2.91 6.83 299.72%
EPS 8.47 8.23 0.87 0.86 -0.11 0.38 0.38 693.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.7366 0.3488 0.2337 0.2954 0.3058 0.1758 185.44%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.235 0.27 0.275 0.18 0.12 0.125 0.145 -
P/RPS 1.11 1.17 3.76 4.02 3.41 4.10 1.55 -19.97%
P/EPS 7.12 8.33 44.35 24.55 -100.00 31.25 27.70 -59.60%
EY 14.04 12.00 2.25 4.07 -1.00 3.20 3.61 147.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.10 0.90 0.38 0.39 0.60 11.88%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 12/05/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.28 0.36 0.23 0.32 0.105 0.135 0.14 -
P/RPS 1.32 1.56 3.14 7.14 2.99 4.43 1.50 -8.17%
P/EPS 8.48 11.11 37.10 43.64 -87.50 33.75 26.75 -53.54%
EY 11.79 9.00 2.70 2.29 -1.14 2.96 3.74 115.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.24 0.92 1.60 0.33 0.42 0.58 29.05%

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