[VINVEST] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 34.85%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 106,178 109,036 57,840 39,522 25,636 27,308 18,298 221.88%
PBT 12,134 8,684 10,234 9,752 7,232 6,584 7,197 41.52%
Tax 0 0 0 0 0 0 0 -
NP 12,134 8,684 10,234 9,752 7,232 6,584 7,197 41.52%
-
NP to SH 12,134 8,684 10,234 9,752 7,232 6,584 7,197 41.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 94,044 100,352 47,606 29,770 18,404 20,724 11,101 313.95%
-
Net Worth 90,564 51,657 22,901 31,526 27,798 16,352 20,094 172.10%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 90,564 51,657 22,901 31,526 27,798 16,352 20,094 172.10%
NOSH 338,938 212,843 98,502 173,317 69,272 63,065 62,991 206.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.43% 7.96% 17.69% 24.67% 28.21% 24.11% 39.33% -
ROE 13.40% 16.81% 44.69% 30.93% 26.02% 40.26% 35.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.33 51.23 58.72 22.80 37.01 43.30 29.05 5.15%
EPS 3.58 4.08 5.82 5.63 10.44 10.44 11.42 -53.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.2427 0.2325 0.1819 0.4013 0.2593 0.319 -11.11%
Adjusted Per Share Value based on latest NOSH - 173,568
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.99 11.29 5.99 4.09 2.65 2.83 1.89 222.32%
EPS 1.26 0.90 1.06 1.01 0.75 0.68 0.75 41.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.0535 0.0237 0.0326 0.0288 0.0169 0.0208 172.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.02 1.52 1.60 1.60 1.79 1.10 1.59 -
P/RPS 3.26 2.97 2.72 7.02 4.84 2.54 5.47 -29.11%
P/EPS 28.49 37.25 15.40 28.44 17.15 10.54 13.92 60.99%
EY 3.51 2.68 6.49 3.52 5.83 9.49 7.19 -37.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 6.26 6.88 8.80 4.46 4.24 4.98 -16.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 17/08/07 28/05/07 28/02/07 28/11/06 22/08/06 -
Price 1.02 1.10 1.36 1.52 1.62 1.50 1.16 -
P/RPS 3.26 2.15 2.32 6.67 4.38 3.46 3.99 -12.57%
P/EPS 28.49 26.96 13.09 27.01 15.52 14.37 10.15 98.61%
EY 3.51 3.71 7.64 3.70 6.44 6.96 9.85 -49.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 4.53 5.85 8.36 4.04 5.78 3.64 3.26%

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