[VINVEST] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -14.22%
YoY- 276.24%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 69,185 80,158 100,204 120,434 137,272 133,024 120,840 -31.02%
PBT 5,588 12,422 18,632 25,466 29,677 29,172 27,824 -65.67%
Tax 0 0 0 73 94 -158 -512 -
NP 5,588 12,422 18,632 25,539 29,772 29,014 27,312 -65.24%
-
NP to SH 5,588 12,422 18,632 25,539 29,772 29,014 27,312 -65.24%
-
Tax Rate 0.00% 0.00% 0.00% -0.29% -0.32% 0.54% 1.84% -
Total Cost 63,597 67,736 81,572 94,895 107,500 104,010 93,528 -22.65%
-
Net Worth 167,639 169,390 169,381 161,372 161,499 154,180 147,822 8.74%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 167,639 169,390 169,381 161,372 161,499 154,180 147,822 8.74%
NOSH 698,499 705,795 705,757 701,620 702,169 700,821 703,917 -0.51%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.08% 15.50% 18.59% 21.21% 21.69% 21.81% 22.60% -
ROE 3.33% 7.33% 11.00% 15.83% 18.43% 18.82% 18.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.90 11.36 14.20 17.17 19.55 18.98 17.17 -30.70%
EPS 0.80 1.76 2.64 3.64 4.24 4.14 3.88 -65.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.23 0.23 0.22 0.21 9.30%
Adjusted Per Share Value based on latest NOSH - 697,826
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.14 8.27 10.34 12.43 14.16 13.73 12.47 -31.02%
EPS 0.58 1.28 1.92 2.64 3.07 2.99 2.82 -65.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.173 0.1748 0.1748 0.1665 0.1666 0.1591 0.1525 8.76%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.22 0.225 0.24 0.255 0.295 0.29 0.22 -
P/RPS 2.22 1.98 1.69 1.49 1.51 1.53 1.28 44.30%
P/EPS 27.50 12.78 9.09 7.01 6.96 7.00 5.67 186.25%
EY 3.64 7.82 11.00 14.27 14.37 14.28 17.64 -65.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 1.00 1.11 1.28 1.32 1.05 -8.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 27/11/13 23/08/13 14/05/13 -
Price 0.175 0.24 0.215 0.265 0.25 0.395 0.375 -
P/RPS 1.77 2.11 1.51 1.54 1.28 2.08 2.18 -12.95%
P/EPS 21.88 13.64 8.14 7.28 5.90 9.54 9.66 72.38%
EY 4.57 7.33 12.28 13.74 16.96 10.48 10.35 -41.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.00 0.90 1.15 1.09 1.80 1.79 -44.97%

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