[VINVEST] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 302.36%
YoY- 334.8%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 120,434 137,272 133,024 120,840 25,565 652 3,576 936.22%
PBT 25,466 29,677 29,172 27,824 7,673 82 -2,873 -
Tax 73 94 -158 -512 -885 0 0 -
NP 25,539 29,772 29,014 27,312 6,788 82 -2,873 -
-
NP to SH 25,539 29,772 29,014 27,312 6,788 82 -2,873 -
-
Tax Rate -0.29% -0.32% 0.54% 1.84% 11.53% 0.00% - -
Total Cost 94,895 107,500 104,010 93,528 18,777 569 6,449 497.54%
-
Net Worth 161,372 161,499 154,180 147,822 75,770 9,299 12,139 458.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 161,372 161,499 154,180 147,822 75,770 9,299 12,139 458.53%
NOSH 701,620 702,169 700,821 703,917 378,850 310,000 404,647 44.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.21% 21.69% 21.81% 22.60% 26.55% 12.68% -80.34% -
ROE 15.83% 18.43% 18.82% 18.48% 8.96% 0.89% -23.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.17 19.55 18.98 17.17 6.75 0.21 0.88 620.84%
EPS 3.64 4.24 4.14 3.88 1.79 0.03 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.21 0.20 0.03 0.03 287.37%
Adjusted Per Share Value based on latest NOSH - 703,917
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.43 14.16 13.73 12.47 2.64 0.07 0.37 934.50%
EPS 2.64 3.07 2.99 2.82 0.70 0.01 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1665 0.1666 0.1591 0.1525 0.0782 0.0096 0.0125 459.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.255 0.295 0.29 0.22 0.26 0.36 0.24 -
P/RPS 1.49 1.51 1.53 1.28 3.85 171.17 27.16 -85.48%
P/EPS 7.01 6.96 7.00 5.67 14.51 1,350.01 -33.80 -
EY 14.27 14.37 14.28 17.64 6.89 0.07 -2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.28 1.32 1.05 1.30 12.00 8.00 -73.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 23/08/13 14/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.265 0.25 0.395 0.375 0.23 0.26 0.28 -
P/RPS 1.54 1.28 2.08 2.18 3.41 123.62 31.68 -86.60%
P/EPS 7.28 5.90 9.54 9.66 12.84 975.01 -39.44 -
EY 13.74 16.96 10.48 10.35 7.79 0.10 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 1.80 1.79 1.15 8.67 9.33 -75.13%

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