[VINVEST] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2371.65%
YoY- -118.2%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 233,177 98,671 51,879 41,456 47,842 65,855 69,369 124.22%
PBT 45,326 12,950 5,640 -3,121 -109 3,626 7,399 234.42%
Tax -11,304 -3,126 -18 -18 -18 -18 2 -
NP 34,022 9,824 5,622 -3,139 -127 3,608 7,401 176.21%
-
NP to SH 27,302 8,354 5,622 -3,139 -127 3,608 7,401 138.55%
-
Tax Rate 24.94% 24.14% 0.32% - - 0.50% -0.03% -
Total Cost 199,155 88,847 46,257 44,595 47,969 62,247 61,968 117.62%
-
Net Worth 711,430 488,409 254,377 333,485 295,359 174,899 167,172 162.37%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 711,430 488,409 254,377 333,485 295,359 174,899 167,172 162.37%
NOSH 2,453,209 1,953,636 1,271,886 1,042,142 922,999 728,750 696,551 131.30%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.59% 9.96% 10.84% -7.57% -0.27% 5.48% 10.67% -
ROE 3.84% 1.71% 2.21% -0.94% -0.04% 2.06% 4.43% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.50 5.05 4.08 3.98 5.18 9.04 9.96 -3.10%
EPS 1.11 0.43 0.44 -0.30 -0.01 0.50 1.06 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.25 0.20 0.32 0.32 0.24 0.24 13.43%
Adjusted Per Share Value based on latest NOSH - 1,042,142
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.06 10.18 5.35 4.28 4.94 6.80 7.16 124.18%
EPS 2.82 0.86 0.58 -0.32 -0.01 0.37 0.76 139.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7341 0.504 0.2625 0.3441 0.3048 0.1805 0.1725 162.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.27 0.275 0.18 0.12 0.125 0.145 0.22 -
P/RPS 2.84 5.44 4.41 3.02 2.41 1.60 2.21 18.18%
P/EPS 24.26 64.31 40.72 -39.84 -908.46 29.29 20.71 11.11%
EY 4.12 1.55 2.46 -2.51 -0.11 3.41 4.83 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 0.90 0.38 0.39 0.60 0.92 0.72%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/05/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.36 0.23 0.32 0.105 0.135 0.14 0.175 -
P/RPS 3.79 4.55 7.85 2.64 2.60 1.55 1.76 66.67%
P/EPS 32.35 53.79 72.39 -34.86 -981.14 28.28 16.47 56.77%
EY 3.09 1.86 1.38 -2.87 -0.10 3.54 6.07 -36.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.92 1.60 0.33 0.42 0.58 0.73 42.31%

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