[VINVEST] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 102.88%
YoY- -75.97%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 50,550 69,185 137,272 652 4,152 16,233 28,417 9.25%
PBT 8,274 5,588 29,677 82 -37 4,046 2,008 24.32%
Tax 0 0 94 0 -4 -8,111 0 -
NP 8,274 5,588 29,772 82 -41 -4,065 2,008 24.32%
-
NP to SH 8,274 5,588 29,772 82 -41 -4,065 2,008 24.32%
-
Tax Rate 0.00% 0.00% -0.32% 0.00% - 200.47% 0.00% -
Total Cost 42,276 63,597 107,500 569 4,193 20,298 26,409 7.50%
-
Net Worth 225,672 167,639 161,499 9,299 18,599 117,610 119,132 10.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 225,672 167,639 161,499 9,299 18,599 117,610 119,132 10.32%
NOSH 1,128,363 698,499 702,169 310,000 309,997 406,533 396,315 17.45%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.37% 8.08% 21.69% 12.68% -1.00% -25.04% 7.07% -
ROE 3.67% 3.33% 18.43% 0.89% -0.22% -3.46% 1.69% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.48 9.90 19.55 0.21 1.34 3.99 7.17 -6.97%
EPS 0.73 0.80 4.24 0.03 -0.01 -1.00 0.51 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.23 0.03 0.06 0.2893 0.3006 -6.07%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.23 7.16 14.21 0.07 0.43 1.68 2.94 9.25%
EPS 0.86 0.58 3.08 0.01 0.00 -0.42 0.21 24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2337 0.1736 0.1672 0.0096 0.0193 0.1218 0.1233 10.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 31/03/11 31/03/10 31/03/09 -
Price 0.18 0.22 0.295 0.36 0.22 0.46 0.46 -
P/RPS 4.02 2.22 1.51 171.17 16.43 11.52 6.42 -6.94%
P/EPS 24.55 27.50 6.96 1,350.01 -1,650.00 -46.00 90.79 -18.21%
EY 4.07 3.64 14.37 0.07 -0.06 -2.17 1.10 22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 1.28 12.00 3.67 1.59 1.53 -7.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/11/15 28/11/14 27/11/13 29/11/12 27/05/11 27/05/10 29/05/09 -
Price 0.32 0.175 0.25 0.26 0.20 0.32 0.64 -
P/RPS 7.14 1.77 1.28 123.62 14.93 8.01 8.93 -3.38%
P/EPS 43.64 21.88 5.90 975.01 -1,500.00 -32.00 126.32 -15.07%
EY 2.29 4.57 16.96 0.10 -0.07 -3.13 0.79 17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.73 1.09 8.67 3.33 1.11 2.13 -4.30%

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