[VINVEST] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -68.12%
YoY- 468.61%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 55,911 121,560 141,544 60,758 22,233 8,642 7,038 296.63%
PBT 16,250 32,293 33,299 6,745 6,741 -1,459 923 573.23%
Tax -2,177 -6,869 -8,178 -3,126 0 0 0 -
NP 14,073 25,424 25,121 3,619 6,741 -1,459 923 511.83%
-
NP to SH 12,152 21,014 19,871 2,149 6,741 -1,459 923 454.95%
-
Tax Rate 13.40% 21.27% 24.56% 46.35% 0.00% - 0.00% -
Total Cost 41,838 96,136 116,423 57,139 15,492 10,101 6,115 259.13%
-
Net Worth 437,102 815,837 711,430 488,409 254,377 333,485 295,359 29.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 437,102 815,837 711,430 488,409 254,377 333,485 295,359 29.77%
NOSH 3,234,221 2,472,235 2,453,209 1,953,636 1,271,886 1,042,142 922,999 130.17%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 25.17% 20.91% 17.75% 5.96% 30.32% -16.88% 13.11% -
ROE 2.78% 2.58% 2.79% 0.44% 2.65% -0.44% 0.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.79 4.92 5.77 3.11 1.75 0.83 0.76 76.74%
EPS 0.39 0.85 0.81 0.11 0.53 -0.14 0.10 147.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.33 0.29 0.25 0.20 0.32 0.32 -42.28%
Adjusted Per Share Value based on latest NOSH - 1,953,636
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.79 12.59 14.66 6.29 2.30 0.89 0.73 296.21%
EPS 1.26 2.18 2.06 0.22 0.70 -0.15 0.10 438.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4526 0.8447 0.7366 0.5057 0.2634 0.3453 0.3058 29.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.20 0.235 0.27 0.275 0.18 0.12 0.125 -
P/RPS 11.17 4.78 4.68 8.84 10.30 14.47 16.39 -22.50%
P/EPS 51.39 27.65 33.33 250.00 33.96 -85.71 125.00 -44.62%
EY 1.95 3.62 3.00 0.40 2.94 -1.17 0.80 80.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.71 0.93 1.10 0.90 0.38 0.39 137.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 12/05/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.17 0.28 0.36 0.23 0.32 0.105 0.135 -
P/RPS 9.49 5.69 6.24 7.40 18.31 12.66 17.70 -33.92%
P/EPS 43.68 32.94 44.44 209.09 60.38 -75.00 135.00 -52.77%
EY 2.29 3.04 2.25 0.48 1.66 -1.33 0.74 111.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.85 1.24 0.92 1.60 0.33 0.42 102.07%

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