[VINVEST] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 15.74%
YoY- -0.95%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 27,308 18,298 17,857 15,614 13,612 15,224 17,636 33.80%
PBT 6,584 7,197 7,464 5,648 4,880 5,431 6,332 2.63%
Tax 0 0 0 0 0 0 0 -
NP 6,584 7,197 7,464 5,648 4,880 5,431 6,332 2.63%
-
NP to SH 6,584 7,197 7,464 5,648 4,880 5,431 6,332 2.63%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 20,724 11,101 10,393 9,966 8,732 9,793 11,304 49.73%
-
Net Worth 16,352 20,094 18,494 15,733 9,627 7,491 11,449 26.79%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 53 - -
Div Payout % - - - - - 0.99% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 16,352 20,094 18,494 15,733 9,627 7,491 11,449 26.79%
NOSH 63,065 62,991 62,969 63,035 62,886 53,507 49,779 17.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 24.11% 39.33% 41.80% 36.17% 35.85% 35.67% 35.90% -
ROE 40.26% 35.82% 40.36% 35.90% 50.69% 72.50% 55.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 43.30 29.05 28.36 24.77 21.65 28.45 35.43 14.29%
EPS 10.44 11.42 11.85 8.96 7.76 10.15 12.72 -12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.2593 0.319 0.2937 0.2496 0.1531 0.14 0.23 8.31%
Adjusted Per Share Value based on latest NOSH - 62,901
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.82 1.89 1.84 1.61 1.40 1.57 1.82 33.86%
EPS 0.68 0.74 0.77 0.58 0.50 0.56 0.65 3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.0169 0.0207 0.0191 0.0162 0.0099 0.0077 0.0118 27.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.10 1.59 1.92 0.70 0.83 0.82 2.80 -
P/RPS 2.54 5.47 6.77 2.83 3.83 2.88 7.90 -53.03%
P/EPS 10.54 13.92 16.20 7.81 10.70 8.08 22.01 -38.76%
EY 9.49 7.19 6.17 12.80 9.35 12.38 4.54 63.41%
DY 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
P/NAPS 4.24 4.98 6.54 2.80 5.42 5.86 12.17 -50.45%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 22/08/06 22/05/06 28/02/06 15/11/05 01/09/05 11/05/05 -
Price 1.50 1.16 1.29 1.36 0.67 0.85 2.21 -
P/RPS 3.46 3.99 4.55 5.49 3.10 2.99 6.24 -32.48%
P/EPS 14.37 10.15 10.88 15.18 8.63 8.37 17.37 -11.86%
EY 6.96 9.85 9.19 6.59 11.58 11.94 5.76 13.43%
DY 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
P/NAPS 5.78 3.64 4.39 5.45 4.38 6.07 9.61 -28.72%

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