[VINVEST] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.59%
YoY- 334.8%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Revenue 141,544 7,038 25,051 30,210 656 2,409 1,155 139.55%
PBT 33,299 923 4,658 6,956 86 -2,908 228 147.31%
Tax -8,178 0 0 -128 0 0 -3 320.89%
NP 25,121 923 4,658 6,828 86 -2,908 225 135.53%
-
NP to SH 19,871 923 4,658 6,828 86 -2,908 225 125.71%
-
Tax Rate 24.56% 0.00% 0.00% 1.84% 0.00% - 1.32% -
Total Cost 116,423 6,115 20,393 23,382 570 5,317 930 140.48%
-
Net Worth 711,430 295,359 169,381 147,822 17,199 12,116 22,499 87.29%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Net Worth 711,430 295,359 169,381 147,822 17,199 12,116 22,499 87.29%
NOSH 2,453,209 922,999 705,757 703,917 430,000 403,888 375,000 40.66%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
NP Margin 17.75% 13.11% 18.59% 22.60% 13.11% -120.71% 19.48% -
ROE 2.79% 0.31% 2.75% 4.62% 0.50% -24.00% 1.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
RPS 5.77 0.76 3.55 4.29 0.15 0.60 0.31 70.09%
EPS 0.81 0.10 0.66 0.97 0.02 -0.72 0.06 60.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.32 0.24 0.21 0.04 0.03 0.06 33.14%
Adjusted Per Share Value based on latest NOSH - 703,917
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
RPS 14.61 0.73 2.58 3.12 0.07 0.25 0.12 139.27%
EPS 2.05 0.10 0.48 0.70 0.01 -0.30 0.02 131.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7341 0.3048 0.1748 0.1525 0.0177 0.0125 0.0232 87.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 30/03/12 30/09/10 -
Price 0.27 0.125 0.24 0.22 0.08 0.28 0.18 -
P/RPS 4.68 16.39 6.76 5.13 52.44 46.94 58.44 -36.78%
P/EPS 33.33 125.00 36.36 22.68 400.00 -38.89 300.00 -32.91%
EY 3.00 0.80 2.75 4.41 0.25 -2.57 0.33 49.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.39 1.00 1.05 2.00 9.33 3.00 -19.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Date 12/05/16 29/05/15 30/05/14 14/05/13 25/11/11 31/05/12 26/11/10 -
Price 0.36 0.135 0.215 0.375 0.14 0.26 0.20 -
P/RPS 6.24 17.70 6.06 8.74 91.77 43.59 64.94 -34.66%
P/EPS 44.44 135.00 32.58 38.66 700.00 -36.11 333.33 -30.65%
EY 2.25 0.74 3.07 2.59 0.14 -2.77 0.30 44.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.42 0.90 1.79 3.50 8.67 3.33 -16.42%

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