[VINVEST] YoY Cumulative 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- 112.46%
YoY- 604.94%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Revenue 263,104 15,680 40,079 66,512 3,576 2,262 10,094 65.12%
PBT 65,592 -535 6,211 14,586 -2,873 285 -1,637 -
Tax -15,047 0 0 -79 0 -3 -6 233.31%
NP 50,545 -535 6,211 14,507 -2,873 282 -1,643 -
-
NP to SH 40,885 -535 6,211 14,507 -2,873 282 -1,643 -
-
Tax Rate 22.94% - 0.00% 0.54% - 1.05% - -
Total Cost 212,559 16,215 33,868 52,005 6,449 1,980 11,737 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 5.00% -0.19% 3.67% 9.41% -23.67% 1.17% -1.37% -
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 10.62 1.76 5.68 9.49 0.88 0.56 2.46 25.22%
EPS 1.65 -0.06 0.88 2.07 -0.71 0.07 -0.40 -
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 27.15 1.62 4.14 6.86 0.37 0.23 1.04 65.16%
EPS 4.22 -0.06 0.64 1.50 -0.30 0.03 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8438 0.2944 0.1748 0.1591 0.0125 0.0249 0.1241 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 2.21 6.82 3.96 3.06 27.16 39.18 21.97 -29.76%
P/EPS 14.24 -200.00 25.57 14.01 -33.80 314.29 -135.00 -
EY 7.02 -0.50 3.91 7.14 -2.96 0.32 -0.74 -
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 2.64 5.97 4.23 4.16 31.68 35.62 22.79 -28.21%
P/EPS 16.97 -175.00 27.27 19.08 -39.44 285.71 -140.00 -
EY 5.89 -0.57 3.67 5.24 -2.54 0.35 -0.71 -
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