[VINVEST] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 227.3%
YoY- 142.33%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 122,922 86,969 51,834 22,484 3,409 3,576 2,828 1133.39%
PBT 29,214 21,604 14,009 4,114 -2,897 -2,873 -11,339 -
Tax -355 -505 -554 -426 0 0 0 -
NP 28,859 21,099 13,455 3,688 -2,897 -2,873 -11,339 -
-
NP to SH 28,859 21,099 13,455 3,688 -2,897 -2,873 -11,339 -
-
Tax Rate 1.22% 2.34% 3.95% 10.35% - - - -
Total Cost 94,063 65,870 38,379 18,796 6,306 6,449 14,167 252.85%
-
Net Worth 162,077 154,988 147,822 224,262 9,299 10,499 12,078 463.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 162,077 154,988 147,822 224,262 9,299 10,499 12,078 463.80%
NOSH 704,684 704,495 703,917 659,595 310,000 350,000 402,602 45.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.48% 24.26% 25.96% 16.40% -84.98% -80.34% -400.95% -
ROE 17.81% 13.61% 9.10% 1.64% -31.15% -27.36% -93.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.44 12.34 7.36 3.41 1.10 1.02 0.70 751.36%
EPS 4.10 2.99 1.91 0.56 -0.93 -0.82 -2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.34 0.03 0.03 0.03 288.32%
Adjusted Per Share Value based on latest NOSH - 659,595
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.68 8.97 5.35 2.32 0.35 0.37 0.29 1138.27%
EPS 2.98 2.18 1.39 0.38 -0.30 -0.30 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1672 0.1599 0.1525 0.2314 0.0096 0.0108 0.0125 462.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.29 0.22 0.26 0.36 0.24 0.28 -
P/RPS 1.69 2.35 2.99 7.63 32.74 23.49 39.86 -87.81%
P/EPS 7.20 9.68 11.51 46.50 -38.52 -29.24 -9.94 -
EY 13.88 10.33 8.69 2.15 -2.60 -3.42 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.32 1.05 0.76 12.00 8.00 9.33 -73.36%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 14/05/13 28/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.25 0.395 0.375 0.23 0.26 0.28 0.26 -
P/RPS 1.43 3.20 5.09 6.75 23.64 27.40 37.01 -88.54%
P/EPS 6.10 13.19 19.62 41.14 -27.82 -34.11 -9.23 -
EY 16.38 7.58 5.10 2.43 -3.59 -2.93 -10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.80 1.79 0.68 8.67 9.33 8.67 -74.87%

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