[VINVEST] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.23%
YoY- 1109.89%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Revenue 526,208 31,360 80,158 133,024 3,576 4,524 20,188 65.12%
PBT 131,184 -1,070 12,422 29,172 -2,873 570 -3,274 -
Tax -30,094 0 0 -158 0 -6 -12 233.31%
NP 101,090 -1,070 12,422 29,014 -2,873 564 -3,286 -
-
NP to SH 81,770 -1,070 12,422 29,014 -2,873 564 -3,286 -
-
Tax Rate 22.94% - 0.00% 0.54% - 1.05% - -
Total Cost 425,118 32,430 67,736 104,010 6,449 3,960 23,474 56.12%
-
Net Worth 817,700 285,333 169,390 154,180 12,139 24,171 120,267 34.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Net Worth 817,700 285,333 169,390 154,180 12,139 24,171 120,267 34.28%
NOSH 2,477,878 891,666 705,795 700,821 404,647 402,857 410,749 31.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
NP Margin 19.21% -3.41% 15.50% 21.81% -80.34% 12.47% -16.28% -
ROE 10.00% -0.38% 7.33% 18.82% -23.67% 2.33% -2.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 21.24 3.52 11.36 18.98 0.88 1.12 4.91 25.26%
EPS 3.30 -0.12 1.76 4.14 -0.71 0.14 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.24 0.22 0.03 0.06 0.2928 1.85%
Adjusted Per Share Value based on latest NOSH - 704,495
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 54.48 3.25 8.30 13.77 0.37 0.47 2.09 65.12%
EPS 8.47 -0.11 1.29 3.00 -0.30 0.06 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.2954 0.1754 0.1596 0.0126 0.025 0.1245 34.29%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 -
Price 0.235 0.12 0.225 0.29 0.24 0.22 0.54 -
P/RPS 1.11 3.41 1.98 1.53 27.16 19.59 10.99 -29.71%
P/EPS 7.12 -100.00 12.78 7.00 -33.80 157.14 -67.50 -
EY 14.04 -1.00 7.82 14.28 -2.96 0.64 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.38 0.94 1.32 8.00 3.67 1.84 -13.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/08/16 28/08/15 29/08/14 23/08/13 29/08/12 25/02/11 25/02/10 -
Price 0.28 0.105 0.24 0.395 0.28 0.20 0.56 -
P/RPS 1.32 2.99 2.11 2.08 31.68 17.81 11.39 -28.21%
P/EPS 8.48 -87.50 13.64 9.54 -39.44 142.86 -70.00 -
EY 11.79 -1.14 7.33 10.48 -2.54 0.70 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.33 1.00 1.80 9.33 3.33 1.91 -11.70%

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