[VINVEST] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 30.44%
YoY- -246.2%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,302 1,167 1,107 1,829 7,988 25,830 5,991 31.93%
PBT 7,630 35 57 -671 461 3,896 1,971 23.14%
Tax 49 0 0 -3 0 0 0 -
NP 7,679 35 57 -674 461 3,896 1,971 23.26%
-
NP to SH 7,679 35 57 -674 461 3,896 1,971 23.26%
-
Tax Rate -0.64% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 28,623 1,132 1,050 2,503 7,527 21,934 4,020 35.24%
-
Net Worth 154,988 10,499 34,199 116,086 125,308 90,522 27,850 30.21%
Dividend
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 154,988 10,499 34,199 116,086 125,308 90,522 27,850 30.21%
NOSH 704,495 350,000 570,000 396,470 419,090 338,782 69,401 42.82%
Ratio Analysis
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.15% 3.00% 5.15% -36.85% 5.77% 15.08% 32.90% -
ROE 4.95% 0.33% 0.17% -0.58% 0.37% 4.30% 7.08% -
Per Share
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.15 0.33 0.19 0.46 1.91 7.62 8.63 -7.63%
EPS 1.09 0.01 0.01 -0.17 0.11 1.15 2.84 -13.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.03 0.06 0.2928 0.299 0.2672 0.4013 -8.83%
Adjusted Per Share Value based on latest NOSH - 396,470
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.75 0.12 0.11 0.19 0.82 2.67 0.62 31.89%
EPS 0.79 0.00 0.01 -0.07 0.05 0.40 0.20 23.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.0108 0.0353 0.1198 0.1293 0.0934 0.0287 30.23%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.29 0.24 0.22 0.54 0.54 1.02 1.79 -
P/RPS 5.63 71.98 113.28 117.06 28.33 13.38 20.74 -18.17%
P/EPS 26.61 2,400.00 2,200.00 -317.65 490.91 88.70 63.03 -12.42%
EY 3.76 0.04 0.05 -0.31 0.20 1.13 1.59 14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 8.00 3.67 1.84 1.81 3.82 4.46 -17.07%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/08/13 29/08/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.395 0.28 0.20 0.56 0.52 1.02 1.62 -
P/RPS 7.67 83.98 102.98 121.39 27.28 13.38 18.77 -12.86%
P/EPS 36.24 2,800.00 2,000.00 -329.41 472.73 88.70 57.04 -6.73%
EY 2.76 0.04 0.05 -0.30 0.21 1.13 1.75 7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 9.33 3.33 1.91 1.74 3.82 4.04 -11.69%

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