[VINVEST] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 12.1%
YoY- 67.43%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 34,547 23,309 21,722 18,298 15,390 14,351 14,543 78.12%
PBT 8,914 7,991 7,624 7,198 6,421 5,520 5,519 37.70%
Tax 0 0 0 0 0 0 0 -
NP 8,914 7,991 7,624 7,198 6,421 5,520 5,519 37.70%
-
NP to SH 8,914 7,991 7,624 7,198 6,421 5,520 5,519 37.70%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 25,633 15,318 14,098 11,100 8,969 8,831 9,024 100.69%
-
Net Worth 31,572 0 16,352 20,112 18,516 15,700 9,627 120.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 31,572 0 16,352 20,112 18,516 15,700 9,627 120.89%
NOSH 173,568 69,401 63,065 63,047 63,045 62,901 62,886 96.88%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 25.80% 34.28% 35.10% 39.34% 41.72% 38.46% 37.95% -
ROE 28.23% 0.00% 46.62% 35.79% 34.68% 35.16% 57.32% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.90 33.59 34.44 29.02 24.41 22.81 23.13 -9.54%
EPS 5.14 11.51 12.09 11.42 10.18 8.78 8.78 -30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1819 0.00 0.2593 0.319 0.2937 0.2496 0.1531 12.18%
Adjusted Per Share Value based on latest NOSH - 63,047
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.58 2.41 2.25 1.89 1.59 1.49 1.51 77.89%
EPS 0.92 0.83 0.79 0.75 0.66 0.57 0.57 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.00 0.0169 0.0208 0.0192 0.0163 0.01 120.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.60 1.79 1.10 1.59 1.92 0.70 0.83 -
P/RPS 8.04 5.33 3.19 5.48 7.87 3.07 3.59 71.25%
P/EPS 31.15 15.55 9.10 13.93 18.85 7.98 9.46 121.49%
EY 3.21 6.43 10.99 7.18 5.30 12.54 10.57 -54.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.80 0.00 4.24 4.98 6.54 2.80 5.42 38.18%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 28/11/06 22/08/06 22/05/06 28/02/06 15/11/05 -
Price 1.52 1.62 1.50 1.16 1.29 1.36 0.67 -
P/RPS 7.64 4.82 4.35 4.00 5.28 5.96 2.90 90.86%
P/EPS 29.60 14.07 12.41 10.16 12.67 15.50 7.63 147.09%
EY 3.38 7.11 8.06 9.84 7.90 6.45 13.10 -59.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.36 0.00 5.78 3.64 4.39 5.45 4.38 53.93%

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