[VINVEST] YoY Annualized Quarter 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- 8111.36%
YoY- 5374.19%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 98,671 66,008 120,434 25,565 3,533 13,376 25,853 22.85%
PBT 12,951 3,724 25,466 7,673 -8,451 -95,617 197 90.27%
Tax -3,126 -21 73 -885 -3 -16 0 -
NP 9,825 3,703 25,539 6,788 -8,454 -95,633 197 82.36%
-
NP to SH 8,355 3,703 25,539 6,788 -8,454 -95,633 197 77.87%
-
Tax Rate 24.14% 0.56% -0.29% 11.53% - - 0.00% -
Total Cost 88,846 62,305 94,895 18,777 11,987 109,009 25,656 21.03%
-
Net Worth 336,895 169,788 161,372 75,770 16,102 24,323 115,560 17.87%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 336,895 169,788 161,372 75,770 16,102 24,323 115,560 17.87%
NOSH 1,347,580 707,450 701,620 378,850 402,571 405,396 393,999 20.80%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.96% 5.61% 21.21% 26.55% -239.29% -714.96% 0.76% -
ROE 2.48% 2.18% 15.83% 8.96% -52.50% -393.17% 0.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.32 9.33 17.17 6.75 0.88 3.30 6.56 1.69%
EPS 0.62 0.47 3.64 1.79 -2.10 -23.59 0.05 47.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.23 0.20 0.04 0.06 0.2933 -2.42%
Adjusted Per Share Value based on latest NOSH - 659,595
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.22 6.83 12.47 2.65 0.37 1.38 2.68 22.83%
EPS 0.87 0.38 2.64 0.70 -0.88 -9.90 0.02 78.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3488 0.1758 0.1671 0.0785 0.0167 0.0252 0.1196 17.87%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 -
Price 0.275 0.145 0.255 0.26 0.18 0.24 0.60 -
P/RPS 3.76 1.55 1.49 3.85 20.51 7.27 9.14 -12.76%
P/EPS 44.35 27.70 7.01 14.51 -8.57 -1.02 1,200.00 -39.76%
EY 2.25 3.61 14.27 6.89 -11.67 -98.29 0.08 66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.60 1.11 1.30 4.50 4.00 2.05 -9.12%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 26/08/11 27/08/10 28/08/09 -
Price 0.23 0.14 0.265 0.23 0.08 0.28 0.60 -
P/RPS 3.14 1.50 1.54 3.41 9.12 8.49 9.14 -15.14%
P/EPS 37.10 26.75 7.28 12.84 -3.81 -1.19 1,200.00 -41.39%
EY 2.70 3.74 13.74 7.79 -26.25 -84.25 0.08 71.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.58 1.15 1.15 2.00 4.67 2.05 -11.58%

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