[VINVEST] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 264.83%
YoY- 218.66%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 120,434 122,922 86,969 51,834 22,484 3,409 3,576 936.22%
PBT 25,466 29,214 21,604 14,009 4,114 -2,897 -2,873 -
Tax 73 -355 -505 -554 -426 0 0 -
NP 25,539 28,859 21,099 13,455 3,688 -2,897 -2,873 -
-
NP to SH 25,539 28,859 21,099 13,455 3,688 -2,897 -2,873 -
-
Tax Rate -0.29% 1.22% 2.34% 3.95% 10.35% - - -
Total Cost 94,895 94,063 65,870 38,379 18,796 6,306 6,449 497.54%
-
Net Worth 160,499 162,077 154,988 147,822 224,262 9,299 10,499 512.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 160,499 162,077 154,988 147,822 224,262 9,299 10,499 512.90%
NOSH 697,826 704,684 704,495 703,917 659,595 310,000 350,000 58.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.21% 23.48% 24.26% 25.96% 16.40% -84.98% -80.34% -
ROE 15.91% 17.81% 13.61% 9.10% 1.64% -31.15% -27.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.26 17.44 12.34 7.36 3.41 1.10 1.02 555.72%
EPS 3.66 4.10 2.99 1.91 0.56 -0.93 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.21 0.34 0.03 0.03 287.37%
Adjusted Per Share Value based on latest NOSH - 703,917
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.47 12.73 9.00 5.37 2.33 0.35 0.37 936.71%
EPS 2.64 2.99 2.18 1.39 0.38 -0.30 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1662 0.1678 0.1605 0.1531 0.2322 0.0096 0.0109 511.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.255 0.295 0.29 0.22 0.26 0.36 0.24 -
P/RPS 1.48 1.69 2.35 2.99 7.63 32.74 23.49 -84.08%
P/EPS 6.97 7.20 9.68 11.51 46.50 -38.52 -29.24 -
EY 14.35 13.88 10.33 8.69 2.15 -2.60 -3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.28 1.32 1.05 0.76 12.00 8.00 -73.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 23/08/13 14/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.265 0.25 0.395 0.375 0.23 0.26 0.28 -
P/RPS 1.54 1.43 3.20 5.09 6.75 23.64 27.40 -85.25%
P/EPS 7.24 6.10 13.19 19.62 41.14 -27.82 -34.11 -
EY 13.81 16.38 7.58 5.10 2.43 -3.59 -2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 1.80 1.79 0.68 8.67 9.33 -75.13%

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