[VINVEST] YoY Cumulative 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- 1260.0%
YoY- 48.08%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 77,330 148,421 319,015 37,913 51,889 102,954 489 132.45%
PBT -9,556 28,696 81,842 6,206 4,191 22,258 62 -
Tax 0 -7,088 -17,224 0 0 71 0 -
NP -9,556 21,608 64,618 6,206 4,191 22,329 62 -
-
NP to SH -8,758 17,229 53,036 6,206 4,191 22,329 62 -
-
Tax Rate - 24.70% 21.05% 0.00% 0.00% -0.32% 0.00% -
Total Cost 86,886 126,813 254,397 31,707 47,698 80,625 427 142.42%
-
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 -2.00% 3.79% 12.13% 2.75% 2.50% 13.83% 0.67% -
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 1.59 4.57 10.22 3.36 7.43 14.66 0.16 46.60%
EPS -0.20 0.53 1.70 0.55 0.60 3.18 0.02 -
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 8.01 15.37 33.03 3.93 5.37 10.66 0.05 132.95%
EPS -0.91 1.78 5.49 0.64 0.43 2.31 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4544 0.4712 0.4526 0.2337 0.1736 0.1672 0.0096 90.13%
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 1.58 2.85 1.96 5.36 2.96 2.01 228.22 -56.32%
P/EPS -13.92 24.53 11.77 32.73 36.67 9.28 1,800.00 -
EY -7.18 4.08 8.49 3.06 2.73 10.78 0.06 -
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 1.26 2.74 1.66 9.52 2.36 1.71 164.83 -55.59%
P/EPS -11.14 23.58 10.01 58.18 29.17 7.86 1,300.00 -
EY -8.98 4.24 9.99 1.72 3.43 12.72 0.08 -
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