[VINVEST] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 17.89%
YoY- 58.73%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 65,479 83,320 101,850 98,111 78,272 57,840 34,547 52.97%
PBT 12,411 12,558 13,195 12,684 10,759 10,234 8,914 24.61%
Tax 0 0 0 0 0 0 0 -
NP 12,411 12,558 13,195 12,684 10,759 10,234 8,914 24.61%
-
NP to SH 12,411 12,558 13,195 12,684 10,759 10,234 8,914 24.61%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 53,068 70,762 88,655 85,427 67,513 47,606 25,633 62.22%
-
Net Worth 123,808 75,100 93,933 90,522 51,657 22,865 31,572 148.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 123,808 75,100 93,933 90,522 51,657 22,865 31,572 148.05%
NOSH 430,638 340,746 339,354 338,782 212,843 98,348 173,568 82.96%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.95% 15.07% 12.96% 12.93% 13.75% 17.69% 25.80% -
ROE 10.02% 16.72% 14.05% 14.01% 20.83% 44.76% 28.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.21 24.45 30.01 28.96 36.77 58.81 19.90 -16.36%
EPS 2.88 3.69 3.89 3.74 5.05 10.41 5.14 -31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2875 0.2204 0.2768 0.2672 0.2427 0.2325 0.1819 35.57%
Adjusted Per Share Value based on latest NOSH - 338,782
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.76 8.60 10.51 10.12 8.08 5.97 3.56 53.16%
EPS 1.28 1.30 1.36 1.31 1.11 1.06 0.92 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1278 0.0775 0.0969 0.0934 0.0533 0.0236 0.0326 148.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.84 1.04 1.02 1.52 1.60 1.60 -
P/RPS 4.74 3.44 3.47 3.52 4.13 2.72 8.04 -29.62%
P/EPS 24.98 22.79 26.75 27.24 30.07 15.38 31.15 -13.64%
EY 4.00 4.39 3.74 3.67 3.33 6.50 3.21 15.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.81 3.76 3.82 6.26 6.88 8.80 -56.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 28/02/08 27/11/07 17/08/07 28/05/07 -
Price 0.56 0.76 0.94 1.02 1.10 1.36 1.52 -
P/RPS 3.68 3.11 3.13 3.52 2.99 2.31 7.64 -38.47%
P/EPS 19.43 20.62 24.18 27.24 21.76 13.07 29.60 -24.41%
EY 5.15 4.85 4.14 3.67 4.60 7.65 3.38 32.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 3.45 3.40 3.82 4.53 5.85 8.36 -62.00%

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