[VINVEST] QoQ Cumulative Quarter Result on 31-Dec-2021

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 74.26%
YoY- -127.57%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 108,380 79,466 47,636 26,870 9,481 67,389 54,924 57.25%
PBT 16,867 10,105 2,459 397 -2,193 8,606 4,315 147.93%
Tax -14,909 -1,382 -431 -320 0 -2,349 -1,771 313.29%
NP 1,958 8,723 2,028 77 -2,193 6,257 2,544 -16.00%
-
NP to SH 1,825 1,267 -1,138 -426 -1,655 3,960 1,674 5.92%
-
Tax Rate 88.39% 13.68% 17.53% 80.60% - 27.29% 41.04% -
Total Cost 106,422 70,743 45,608 26,793 11,674 61,132 52,380 60.34%
-
Net Worth 649,297 649,297 649,297 622,248 588,444 580,130 370,998 45.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 649,297 649,297 649,297 622,248 588,444 580,130 370,998 45.17%
NOSH 969,100 969,100 969,100 969,100 919,444 906,455 906,445 4.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.81% 10.98% 4.26% 0.29% -23.13% 9.28% 4.63% -
ROE 0.28% 0.20% -0.18% -0.07% -0.28% 0.68% 0.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.18 8.20 4.92 2.89 1.03 7.43 9.47 11.69%
EPS 0.19 0.13 -0.12 -0.05 -0.18 0.60 0.29 -24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.67 0.67 0.64 0.64 0.64 3.09%
Adjusted Per Share Value based on latest NOSH - 969,100
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.18 8.20 4.92 2.77 0.98 6.95 5.67 57.17%
EPS 0.19 0.13 -0.12 -0.04 -0.17 0.41 0.17 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.67 0.6421 0.6072 0.5986 0.3828 45.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.195 0.17 0.235 0.46 0.40 0.57 0.71 -
P/RPS 1.74 2.07 4.78 15.90 38.79 7.67 7.49 -62.17%
P/EPS 103.55 130.03 -200.12 -1,002.85 -222.22 130.47 245.86 -43.78%
EY 0.97 0.77 -0.50 -0.10 -0.45 0.77 0.41 77.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.35 0.69 0.63 0.89 1.11 -59.09%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 30/06/21 -
Price 0.175 0.19 0.15 0.535 0.405 0.40 0.57 -
P/RPS 1.56 2.32 3.05 18.49 39.28 5.38 6.02 -59.32%
P/EPS 92.93 145.33 -127.74 -1,166.36 -225.00 91.56 197.38 -39.45%
EY 1.08 0.69 -0.78 -0.09 -0.44 1.09 0.51 64.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.22 0.80 0.63 0.63 0.89 -55.93%

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