[VINVEST] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 873.33%
YoY- 48.08%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 103,106 197,894 425,353 50,550 69,185 137,272 652 132.45%
PBT -12,741 38,261 109,122 8,274 5,588 29,677 82 -
Tax 0 -9,450 -22,965 0 0 94 0 -
NP -12,741 28,810 86,157 8,274 5,588 29,772 82 -
-
NP to SH -11,677 22,972 70,714 8,274 5,588 29,772 82 -
-
Tax Rate - 24.70% 21.05% 0.00% 0.00% -0.32% 0.00% -
Total Cost 115,847 169,084 339,196 42,276 63,597 107,500 569 142.44%
-
Net Worth 438,917 455,105 437,102 225,672 167,639 161,499 9,299 90.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 438,917 455,105 437,102 225,672 167,639 161,499 9,299 90.04%
NOSH 5,664,535 3,250,754 3,234,221 1,128,363 698,499 702,169 310,000 62.25%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -12.36% 14.56% 20.26% 16.37% 8.08% 21.69% 12.68% -
ROE -2.66% 5.05% 16.18% 3.67% 3.33% 18.43% 0.89% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.11 6.09 13.62 4.48 9.90 19.55 0.21 46.87%
EPS -0.27 0.71 2.27 0.73 0.80 4.24 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.14 0.14 0.20 0.24 0.23 0.03 20.08%
Adjusted Per Share Value based on latest NOSH - 1,271,886
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.64 20.42 43.89 5.22 7.14 14.16 0.07 130.92%
EPS -1.20 2.37 7.30 0.85 0.58 3.07 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4529 0.4696 0.451 0.2329 0.173 0.1666 0.0096 90.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.025 0.13 0.20 0.18 0.22 0.295 0.36 -
P/RPS 1.18 2.14 1.47 4.02 2.22 1.51 171.17 -56.35%
P/EPS -10.44 18.40 8.83 24.55 27.50 6.96 1,350.01 -
EY -9.58 5.44 11.32 4.07 3.64 14.37 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.93 1.43 0.90 0.92 1.28 12.00 -46.52%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 29/11/16 30/11/15 28/11/14 27/11/13 29/11/12 -
Price 0.02 0.125 0.17 0.32 0.175 0.25 0.26 -
P/RPS 0.95 2.05 1.25 7.14 1.77 1.28 123.62 -55.56%
P/EPS -8.35 17.69 7.51 43.64 21.88 5.90 975.01 -
EY -11.97 5.65 13.32 2.29 4.57 16.96 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.89 1.21 1.60 0.73 1.09 8.67 -45.77%

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