[VINVEST] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 66.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 7,807 3,403 15,224 13,227 8,680 0 8,924 -8.50%
PBT 2,824 1,220 5,431 4,749 2,851 0 2,084 22.38%
Tax 0 0 0 0 0 0 0 -
NP 2,824 1,220 5,431 4,749 2,851 0 2,084 22.38%
-
NP to SH 2,824 1,220 5,431 4,749 2,851 0 2,084 22.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 4,983 2,183 9,793 8,478 5,829 0 6,840 -18.98%
-
Net Worth 15,733 9,627 7,491 11,449 5,895 0 30,349 -35.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 53 - - - - -
Div Payout % - - 0.99% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 15,733 9,627 7,491 11,449 5,895 0 30,349 -35.39%
NOSH 63,035 62,886 53,507 49,779 4,500 40,466 40,466 34.26%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 36.17% 35.85% 35.67% 35.90% 32.85% 0.00% 23.35% -
ROE 17.95% 12.67% 72.50% 41.48% 48.36% 0.00% 6.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.39 5.41 28.45 26.57 192.87 0.00 22.05 -31.83%
EPS 4.48 1.94 10.15 9.54 63.35 0.00 5.15 -8.84%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.2496 0.1531 0.14 0.23 1.31 0.00 0.75 -51.87%
Adjusted Per Share Value based on latest NOSH - 49,813
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.81 0.35 1.58 1.37 0.90 0.00 0.92 -8.11%
EPS 0.29 0.13 0.56 0.49 0.30 0.00 0.22 20.16%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.01 0.0078 0.0119 0.0061 0.00 0.0314 -35.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.70 0.83 0.82 2.80 0.00 0.00 0.00 -
P/RPS 5.65 15.34 2.88 10.54 0.00 0.00 0.00 -
P/EPS 15.62 42.78 8.08 29.35 0.00 0.00 0.00 -
EY 6.40 2.34 12.38 3.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 5.42 5.86 12.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 15/11/05 01/09/05 11/05/05 16/02/05 - - -
Price 1.36 0.67 0.85 2.21 1.63 0.00 0.00 -
P/RPS 10.98 12.38 2.99 8.32 0.85 0.00 0.00 -
P/EPS 30.36 34.54 8.37 23.17 2.57 0.00 0.00 -
EY 3.29 2.90 11.94 4.32 38.87 0.00 0.00 -
DY 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 5.45 4.38 6.07 9.61 1.24 0.00 0.00 -

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