[VINVEST] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 5.13%
YoY- 41.12%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 83,320 101,850 98,111 78,272 57,840 34,547 23,309 133.96%
PBT 12,558 13,195 12,684 10,759 10,234 8,914 7,991 35.20%
Tax 0 0 0 0 0 0 0 -
NP 12,558 13,195 12,684 10,759 10,234 8,914 7,991 35.20%
-
NP to SH 12,558 13,195 12,684 10,759 10,234 8,914 7,991 35.20%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 70,762 88,655 85,427 67,513 47,606 25,633 15,318 177.63%
-
Net Worth 75,100 93,933 90,522 51,657 22,865 31,572 0 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 75,100 93,933 90,522 51,657 22,865 31,572 0 -
NOSH 340,746 339,354 338,782 212,843 98,348 173,568 69,401 189.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.07% 12.96% 12.93% 13.75% 17.69% 25.80% 34.28% -
ROE 16.72% 14.05% 14.01% 20.83% 44.76% 28.23% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.45 30.01 28.96 36.77 58.81 19.90 33.59 -19.09%
EPS 3.69 3.89 3.74 5.05 10.41 5.14 11.51 -53.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.2768 0.2672 0.2427 0.2325 0.1819 0.00 -
Adjusted Per Share Value based on latest NOSH - 212,843
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.60 10.51 10.12 8.08 5.97 3.56 2.41 133.69%
EPS 1.30 1.36 1.31 1.11 1.06 0.92 0.82 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.0969 0.0934 0.0533 0.0236 0.0326 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 1.04 1.02 1.52 1.60 1.60 1.79 -
P/RPS 3.44 3.47 3.52 4.13 2.72 8.04 5.33 -25.33%
P/EPS 22.79 26.75 27.24 30.07 15.38 31.15 15.55 29.05%
EY 4.39 3.74 3.67 3.33 6.50 3.21 6.43 -22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.76 3.82 6.26 6.88 8.80 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 27/11/07 17/08/07 28/05/07 28/02/07 -
Price 0.76 0.94 1.02 1.10 1.36 1.52 1.62 -
P/RPS 3.11 3.13 3.52 2.99 2.31 7.64 4.82 -25.35%
P/EPS 20.62 24.18 27.24 21.76 13.07 29.60 14.07 29.05%
EY 4.85 4.14 3.67 4.60 7.65 3.38 7.11 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.40 3.82 4.53 5.85 8.36 0.00 -

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