[VINVEST] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 10848.39%
YoY- 21796.77%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 102,954 66,512 30,210 25,565 489 3,576 2,409 1119.58%
PBT 22,258 14,586 6,956 7,673 62 -2,873 -2,908 -
Tax 71 -79 -128 -885 0 0 0 -
NP 22,329 14,507 6,828 6,788 62 -2,873 -2,908 -
-
NP to SH 22,329 14,507 6,828 6,788 62 -2,873 -2,908 -
-
Tax Rate -0.32% 0.54% 1.84% 11.53% 0.00% - - -
Total Cost 80,625 52,005 23,382 18,777 427 6,449 5,317 511.62%
-
Net Worth 161,499 154,180 147,822 75,770 9,299 12,139 12,116 461.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 161,499 154,180 147,822 75,770 9,299 12,139 12,116 461.29%
NOSH 702,169 700,821 703,917 378,850 310,000 404,647 403,888 44.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.69% 21.81% 22.60% 26.55% 12.68% -80.34% -120.71% -
ROE 13.83% 9.41% 4.62% 8.96% 0.67% -23.67% -24.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.66 9.49 4.29 6.75 0.16 0.88 0.60 740.38%
EPS 3.18 2.07 0.97 1.79 0.02 -0.71 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.20 0.03 0.03 0.03 288.32%
Adjusted Per Share Value based on latest NOSH - 659,595
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.66 6.89 3.13 2.65 0.05 0.37 0.25 1117.73%
EPS 2.31 1.50 0.71 0.70 0.01 -0.30 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1672 0.1596 0.1531 0.0785 0.0096 0.0126 0.0125 462.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.29 0.22 0.26 0.36 0.24 0.28 -
P/RPS 2.01 3.06 5.13 3.85 228.22 27.16 46.94 -87.73%
P/EPS 9.28 14.01 22.68 14.51 1,800.00 -33.80 -38.89 -
EY 10.78 7.14 4.41 6.89 0.06 -2.96 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.32 1.05 1.30 12.00 8.00 9.33 -73.36%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 14/05/13 28/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.25 0.395 0.375 0.23 0.26 0.28 0.26 -
P/RPS 1.71 4.16 8.74 3.41 164.83 31.68 43.59 -88.43%
P/EPS 7.86 19.08 38.66 12.84 1,300.00 -39.44 -36.11 -
EY 12.72 5.24 2.59 7.79 0.08 -2.54 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.80 1.79 1.15 8.67 9.33 8.67 -74.87%

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