[VINVEST] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -58.96%
YoY- -50.84%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Revenue 46,009 60,758 13,966 17,480 19,968 419 1,201 75.07%
PBT 738 6,745 -565 3,208 6,956 -8,431 -92,582 -
Tax 104 -3,126 -18 2 -426 0 -2 -
NP 842 3,619 -583 3,210 6,530 -8,431 -92,584 -
-
NP to SH 821 2,149 -583 3,210 6,530 -8,431 -92,584 -
-
Tax Rate -14.09% 46.35% - -0.06% 6.12% - - -
Total Cost 45,167 57,139 14,549 14,270 13,438 8,850 93,785 -10.61%
-
Net Worth 437,102 488,409 174,899 160,499 224,262 16,135 24,321 55.85%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Net Worth 437,102 488,409 174,899 160,499 224,262 16,135 24,321 55.85%
NOSH 3,234,221 1,953,636 728,750 697,826 659,595 403,397 405,359 37.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
NP Margin 1.83% 5.96% -4.17% 18.36% 32.70% -2,012.17% -7,708.91% -
ROE 0.19% 0.44% -0.33% 2.00% 2.91% -52.25% -380.67% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 1.47 3.11 1.92 2.50 3.03 0.10 0.30 27.65%
EPS 0.03 0.11 -0.08 0.46 0.99 -2.09 -22.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.25 0.24 0.23 0.34 0.04 0.06 13.90%
Adjusted Per Share Value based on latest NOSH - 697,826
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 4.76 6.29 1.45 1.81 2.07 0.04 0.12 76.01%
EPS 0.09 0.22 -0.06 0.33 0.68 -0.87 -9.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4526 0.5057 0.1811 0.1662 0.2322 0.0167 0.0252 55.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 -
Price 0.16 0.275 0.145 0.255 0.26 0.18 0.24 -
P/RPS 10.86 8.84 7.57 10.18 8.59 173.30 81.00 -26.55%
P/EPS 608.46 250.00 -181.25 55.43 26.26 -8.61 -1.05 -
EY 0.16 0.40 -0.55 1.80 3.81 -11.61 -95.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.10 0.60 1.11 0.76 4.50 4.00 -17.53%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 26/08/11 27/08/10 -
Price 0.175 0.23 0.14 0.265 0.23 0.08 0.28 -
P/RPS 11.88 7.40 7.31 10.58 7.60 77.02 94.51 -27.28%
P/EPS 665.50 209.09 -175.00 57.61 23.23 -3.83 -1.23 -
EY 0.15 0.48 -0.57 1.74 4.30 -26.12 -81.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.92 0.58 1.15 0.68 2.00 4.67 -18.32%

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