[VINVEST] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 9.84%
YoY- 28.05%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 109,036 57,840 39,522 25,636 27,308 18,298 17,857 233.70%
PBT 8,684 10,234 9,752 7,232 6,584 7,197 7,464 10.60%
Tax 0 0 0 0 0 0 0 -
NP 8,684 10,234 9,752 7,232 6,584 7,197 7,464 10.60%
-
NP to SH 8,684 10,234 9,752 7,232 6,584 7,197 7,464 10.60%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 100,352 47,606 29,770 18,404 20,724 11,101 10,393 352.81%
-
Net Worth 51,657 22,901 31,526 27,798 16,352 20,094 18,494 98.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 51,657 22,901 31,526 27,798 16,352 20,094 18,494 98.21%
NOSH 212,843 98,502 173,317 69,272 63,065 62,991 62,969 125.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.96% 17.69% 24.67% 28.21% 24.11% 39.33% 41.80% -
ROE 16.81% 44.69% 30.93% 26.02% 40.26% 35.82% 40.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.23 58.72 22.80 37.01 43.30 29.05 28.36 48.27%
EPS 4.08 5.82 5.63 10.44 10.44 11.42 11.85 -50.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2325 0.1819 0.4013 0.2593 0.319 0.2937 -11.93%
Adjusted Per Share Value based on latest NOSH - 69,401
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.29 5.99 4.09 2.65 2.83 1.89 1.85 233.58%
EPS 0.90 1.06 1.01 0.75 0.68 0.75 0.77 10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0535 0.0237 0.0326 0.0288 0.0169 0.0208 0.0191 98.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.52 1.60 1.60 1.79 1.10 1.59 1.92 -
P/RPS 2.97 2.72 7.02 4.84 2.54 5.47 6.77 -42.23%
P/EPS 37.25 15.40 28.44 17.15 10.54 13.92 16.20 74.12%
EY 2.68 6.49 3.52 5.83 9.49 7.19 6.17 -42.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.26 6.88 8.80 4.46 4.24 4.98 6.54 -2.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 17/08/07 28/05/07 28/02/07 28/11/06 22/08/06 22/05/06 -
Price 1.10 1.36 1.52 1.62 1.50 1.16 1.29 -
P/RPS 2.15 2.32 6.67 4.38 3.46 3.99 4.55 -39.30%
P/EPS 26.96 13.09 27.01 15.52 14.37 10.15 10.88 83.01%
EY 3.71 7.64 3.70 6.44 6.96 9.85 9.19 -45.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 5.85 8.36 4.04 5.78 3.64 4.39 2.11%

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