[VINVEST] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
16-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,612 15,224 17,636 17,360 0 8,924 0 -
PBT 4,880 5,431 6,332 5,702 0 2,084 0 -
Tax 0 0 0 0 0 0 0 -
NP 4,880 5,431 6,332 5,702 0 2,084 0 -
-
NP to SH 4,880 5,431 6,332 5,702 0 2,084 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% - -
Total Cost 8,732 9,793 11,304 11,658 0 6,840 0 -
-
Net Worth 9,627 7,491 11,449 5,895 0 30,349 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 53 - - - - - -
Div Payout % - 0.99% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 9,627 7,491 11,449 5,895 0 30,349 0 -
NOSH 62,886 53,507 49,779 4,500 40,466 40,466 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 35.85% 35.67% 35.90% 32.85% 0.00% 23.35% 0.00% -
ROE 50.69% 72.50% 55.30% 96.72% 0.00% 6.87% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.65 28.45 35.43 385.74 0.00 22.05 0.00 -
EPS 7.76 10.15 12.72 126.70 0.00 5.15 0.00 -
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.14 0.23 1.31 0.00 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,500
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.41 1.58 1.83 1.80 0.00 0.92 0.00 -
EPS 0.51 0.56 0.66 0.59 0.00 0.22 0.00 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.0078 0.0119 0.0061 0.00 0.0314 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 - - - - -
Price 0.83 0.82 2.80 0.00 0.00 0.00 0.00 -
P/RPS 3.83 2.88 7.90 0.00 0.00 0.00 0.00 -
P/EPS 10.70 8.08 22.01 0.00 0.00 0.00 0.00 -
EY 9.35 12.38 4.54 0.00 0.00 0.00 0.00 -
DY 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.42 5.86 12.17 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 01/09/05 11/05/05 16/02/05 - - - -
Price 0.67 0.85 2.21 1.63 0.00 0.00 0.00 -
P/RPS 3.10 2.99 6.24 0.42 0.00 0.00 0.00 -
P/EPS 8.63 8.37 17.37 1.29 0.00 0.00 0.00 -
EY 11.58 11.94 5.76 77.73 0.00 0.00 0.00 -
DY 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 6.07 9.61 1.24 0.00 0.00 0.00 -

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