[VINVEST] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 65.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 4,905 5,586 4,404 3,403 1,997 4,547 4,596 4.44%
PBT 1,600 2,774 1,604 1,220 738 1,873 1,603 -0.12%
Tax 0 0 0 0 0 0 0 -
NP 1,600 2,774 1,604 1,220 738 1,873 1,603 -0.12%
-
NP to SH 1,600 2,774 1,604 1,220 738 1,873 1,603 -0.12%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,305 2,812 2,800 2,183 1,259 2,674 2,993 6.85%
-
Net Worth 20,112 18,516 15,700 9,627 7,486 11,457 5,895 127.13%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 53 - - -
Div Payout % - - - - 7.25% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 20,112 18,516 15,700 9,627 7,486 11,457 5,895 127.13%
NOSH 63,047 63,045 62,901 62,886 53,478 49,813 4,500 483.98%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 32.62% 49.66% 36.42% 35.85% 36.96% 41.19% 34.88% -
ROE 7.96% 14.98% 10.22% 12.67% 9.86% 16.35% 27.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.78 8.86 7.00 5.41 3.73 9.13 102.13 -82.11%
EPS 2.54 4.40 2.55 1.94 1.38 3.76 35.62 -82.88%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.319 0.2937 0.2496 0.1531 0.14 0.23 1.31 -61.10%
Adjusted Per Share Value based on latest NOSH - 62,886
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.51 0.58 0.46 0.35 0.21 0.47 0.48 4.13%
EPS 0.17 0.29 0.17 0.13 0.08 0.19 0.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0208 0.0192 0.0163 0.01 0.0078 0.0119 0.0061 127.05%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 1.59 1.92 0.70 0.83 0.82 2.80 0.00 -
P/RPS 20.44 21.67 10.00 15.34 21.96 30.67 0.00 -
P/EPS 62.65 43.64 27.45 42.78 59.42 74.47 0.00 -
EY 1.60 2.29 3.64 2.34 1.68 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
P/NAPS 4.98 6.54 2.80 5.42 5.86 12.17 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 28/02/06 15/11/05 01/09/05 11/05/05 16/02/05 -
Price 1.16 1.29 1.36 0.67 0.85 2.21 1.63 -
P/RPS 14.91 14.56 19.42 12.38 22.76 24.21 1.60 344.64%
P/EPS 45.71 29.32 53.33 34.54 61.59 58.78 4.58 365.50%
EY 2.19 3.41 1.88 2.90 1.62 1.70 21.85 -78.51%
DY 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
P/NAPS 3.64 4.39 5.45 4.38 6.07 9.61 1.24 105.42%

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