[VINVEST] QoQ TTM Result on 30-Sep-2006 [#1]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 5.92%
YoY- 38.14%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,840 34,547 23,309 21,722 18,298 15,390 14,351 153.90%
PBT 10,234 8,914 7,991 7,624 7,198 6,421 5,520 51.08%
Tax 0 0 0 0 0 0 0 -
NP 10,234 8,914 7,991 7,624 7,198 6,421 5,520 51.08%
-
NP to SH 10,234 8,914 7,991 7,624 7,198 6,421 5,520 51.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 47,606 25,633 15,318 14,098 11,100 8,969 8,831 208.39%
-
Net Worth 22,865 31,572 0 16,352 20,112 18,516 15,700 28.57%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 22,865 31,572 0 16,352 20,112 18,516 15,700 28.57%
NOSH 98,348 173,568 69,401 63,065 63,047 63,045 62,901 34.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.69% 25.80% 34.28% 35.10% 39.34% 41.72% 38.46% -
ROE 44.76% 28.23% 0.00% 46.62% 35.79% 34.68% 35.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 58.81 19.90 33.59 34.44 29.02 24.41 22.81 88.35%
EPS 10.41 5.14 11.51 12.09 11.42 10.18 8.78 12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2325 0.1819 0.00 0.2593 0.319 0.2937 0.2496 -4.63%
Adjusted Per Share Value based on latest NOSH - 63,065
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.99 3.58 2.41 2.25 1.89 1.59 1.49 153.47%
EPS 1.06 0.92 0.83 0.79 0.75 0.66 0.57 51.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0237 0.0327 0.00 0.0169 0.0208 0.0192 0.0163 28.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.60 1.60 1.79 1.10 1.59 1.92 0.70 -
P/RPS 2.72 8.04 5.33 3.19 5.48 7.87 3.07 -7.77%
P/EPS 15.38 31.15 15.55 9.10 13.93 18.85 7.98 55.05%
EY 6.50 3.21 6.43 10.99 7.18 5.30 12.54 -35.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 8.80 0.00 4.24 4.98 6.54 2.80 82.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 28/05/07 28/02/07 28/11/06 22/08/06 22/05/06 28/02/06 -
Price 1.36 1.52 1.62 1.50 1.16 1.29 1.36 -
P/RPS 2.31 7.64 4.82 4.35 4.00 5.28 5.96 -46.93%
P/EPS 13.07 29.60 14.07 12.41 10.16 12.67 15.50 -10.77%
EY 7.65 3.38 7.11 8.06 9.84 7.90 6.45 12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.85 8.36 0.00 5.78 3.64 4.39 5.45 4.84%

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