[VINVEST] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.3%
YoY- -80.18%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 98,671 50,550 31,360 28,152 66,008 69,185 80,158 14.81%
PBT 12,951 8,274 -1,070 3,692 3,724 5,588 12,422 2.81%
Tax -3,126 0 0 0 -21 0 0 -
NP 9,825 8,274 -1,070 3,692 3,703 5,588 12,422 -14.43%
-
NP to SH 8,355 8,274 -1,070 3,692 3,703 5,588 12,422 -23.17%
-
Tax Rate 24.14% 0.00% - 0.00% 0.56% 0.00% 0.00% -
Total Cost 88,846 42,276 32,430 24,460 62,305 63,597 67,736 19.76%
-
Net Worth 336,895 225,672 285,333 295,359 169,788 167,639 169,390 57.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 336,895 225,672 285,333 295,359 169,788 167,639 169,390 57.95%
NOSH 1,347,580 1,128,363 891,666 922,999 707,450 698,499 705,795 53.72%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.96% 16.37% -3.41% 13.11% 5.61% 8.08% 15.50% -
ROE 2.48% 3.67% -0.38% 1.25% 2.18% 3.33% 7.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.32 4.48 3.52 3.05 9.33 9.90 11.36 -25.33%
EPS 0.62 0.73 -0.12 0.40 0.47 0.80 1.76 -50.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.20 0.32 0.32 0.24 0.24 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 922,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.18 5.22 3.24 2.90 6.81 7.14 8.27 14.81%
EPS 0.86 0.85 -0.11 0.38 0.38 0.58 1.28 -23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3476 0.2329 0.2944 0.3048 0.1752 0.173 0.1748 57.93%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.275 0.18 0.12 0.125 0.145 0.22 0.225 -
P/RPS 3.76 4.02 3.41 4.10 1.55 2.22 1.98 53.17%
P/EPS 44.35 24.55 -100.00 31.25 27.70 27.50 12.78 128.69%
EY 2.25 4.07 -1.00 3.20 3.61 3.64 7.82 -56.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.90 0.38 0.39 0.60 0.92 0.94 11.01%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.23 0.32 0.105 0.135 0.14 0.175 0.24 -
P/RPS 3.14 7.14 2.99 4.43 1.50 1.77 2.11 30.25%
P/EPS 37.10 43.64 -87.50 33.75 26.75 21.88 13.64 94.49%
EY 2.70 2.29 -1.14 2.96 3.74 4.57 7.33 -48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.60 0.33 0.42 0.58 0.73 1.00 -5.39%

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