[VINVEST] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.86%
YoY- 12516.13%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,028 25,051 17,480 36,442 36,302 30,210 19,968 -17.30%
PBT 1,553 4,658 3,208 7,672 7,630 6,956 6,956 -63.29%
Tax 0 0 2 150 49 -128 -426 -
NP 1,553 4,658 3,210 7,822 7,679 6,828 6,530 -61.71%
-
NP to SH 1,553 4,658 3,210 7,822 7,679 6,828 6,530 -61.71%
-
Tax Rate 0.00% 0.00% -0.06% -1.96% -0.64% 1.84% 6.12% -
Total Cost 13,475 20,393 14,270 28,620 28,623 23,382 13,438 0.18%
-
Net Worth 169,418 169,381 160,499 162,077 154,988 147,822 224,262 -17.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 169,418 169,381 160,499 162,077 154,988 147,822 224,262 -17.09%
NOSH 705,909 705,757 697,826 704,684 704,495 703,917 659,595 4.64%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.33% 18.59% 18.36% 21.46% 21.15% 22.60% 32.70% -
ROE 0.92% 2.75% 2.00% 4.83% 4.95% 4.62% 2.91% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.13 3.55 2.50 5.17 5.15 4.29 3.03 -20.99%
EPS 0.22 0.66 0.46 1.11 1.09 0.97 0.99 -63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.21 0.34 -20.77%
Adjusted Per Share Value based on latest NOSH - 704,684
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.55 2.58 1.80 3.76 3.75 3.12 2.06 -17.31%
EPS 0.16 0.48 0.33 0.81 0.79 0.70 0.67 -61.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1748 0.1656 0.1672 0.1599 0.1525 0.2314 -17.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.225 0.24 0.255 0.295 0.29 0.22 0.26 -
P/RPS 10.57 6.76 10.18 5.70 5.63 5.13 8.59 14.87%
P/EPS 102.27 36.36 55.43 26.58 26.61 22.68 26.26 148.15%
EY 0.98 2.75 1.80 3.76 3.76 4.41 3.81 -59.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.11 1.28 1.32 1.05 0.76 15.26%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 27/11/13 23/08/13 14/05/13 28/02/13 -
Price 0.24 0.215 0.265 0.25 0.395 0.375 0.23 -
P/RPS 11.27 6.06 10.58 4.83 7.67 8.74 7.60 30.13%
P/EPS 109.09 32.58 57.61 22.52 36.24 38.66 23.23 181.22%
EY 0.92 3.07 1.74 4.44 2.76 2.59 4.30 -64.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.15 1.09 1.80 1.79 0.68 29.40%

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