[VINVEST] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.56%
YoY- 332.32%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,480 36,442 36,302 30,210 19,968 489 1,167 504.65%
PBT 3,208 7,672 7,630 6,956 6,956 62 35 1916.21%
Tax 2 150 49 -128 -426 0 0 -
NP 3,210 7,822 7,679 6,828 6,530 62 35 1917.05%
-
NP to SH 3,210 7,822 7,679 6,828 6,530 62 35 1917.05%
-
Tax Rate -0.06% -1.96% -0.64% 1.84% 6.12% 0.00% 0.00% -
Total Cost 14,270 28,620 28,623 23,382 13,438 427 1,132 439.15%
-
Net Worth 160,499 162,077 154,988 147,822 224,262 9,299 10,499 512.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 160,499 162,077 154,988 147,822 224,262 9,299 10,499 512.90%
NOSH 697,826 704,684 704,495 703,917 659,595 310,000 350,000 58.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.36% 21.46% 21.15% 22.60% 32.70% 12.68% 3.00% -
ROE 2.00% 4.83% 4.95% 4.62% 2.91% 0.67% 0.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.50 5.17 5.15 4.29 3.03 0.16 0.33 284.31%
EPS 0.46 1.11 1.09 0.97 0.99 0.02 0.01 1174.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.21 0.34 0.03 0.03 287.37%
Adjusted Per Share Value based on latest NOSH - 703,917
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.81 3.77 3.76 3.13 2.07 0.05 0.12 507.46%
EPS 0.33 0.81 0.80 0.71 0.68 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1662 0.1678 0.1605 0.1531 0.2322 0.0096 0.0109 511.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.255 0.295 0.29 0.22 0.26 0.36 0.24 -
P/RPS 10.18 5.70 5.63 5.13 8.59 228.22 71.98 -72.75%
P/EPS 55.43 26.58 26.61 22.68 26.26 1,800.00 2,400.00 -91.83%
EY 1.80 3.76 3.76 4.41 3.81 0.06 0.04 1156.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.28 1.32 1.05 0.76 12.00 8.00 -73.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 23/08/13 14/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.265 0.25 0.395 0.375 0.23 0.26 0.28 -
P/RPS 10.58 4.83 7.67 8.74 7.60 164.83 83.98 -74.77%
P/EPS 57.61 22.52 36.24 38.66 23.23 1,300.00 2,800.00 -92.43%
EY 1.74 4.44 2.76 2.59 4.30 0.08 0.04 1128.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 1.80 1.79 0.68 8.67 9.33 -75.13%

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