[VINVEST] YoY TTM 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- 56.81%
YoY- 834.39%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Revenue 346,095 41,456 94,001 86,969 3,576 5,544 18,541 56.85%
PBT 79,078 -3,121 17,091 21,604 -2,873 -93,695 -3,872 -
Tax -18,173 -18 152 -505 0 -13 -6 243.13%
NP 60,905 -3,139 17,243 21,099 -2,873 -93,708 -3,878 -
-
NP to SH 49,775 -3,139 17,243 21,099 -2,873 -93,708 -3,878 -
-
Tax Rate 22.98% - -0.89% 2.34% - - - -
Total Cost 285,190 44,595 76,758 65,870 6,449 99,252 22,419 47.87%
-
Net Worth 815,837 333,485 169,418 154,988 10,499 34,199 116,086 34.97%
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 815,837 333,485 169,418 154,988 10,499 34,199 116,086 34.97%
NOSH 2,472,235 1,042,142 705,909 704,495 350,000 570,000 396,470 32.51%
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 17.60% -7.57% 18.34% 24.26% -80.34% -1,690.26% -20.92% -
ROE 6.10% -0.94% 10.18% 13.61% -27.36% -274.00% -3.34% -
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 14.00 3.98 13.32 12.34 1.02 0.97 4.68 18.35%
EPS 2.01 -0.30 2.44 2.99 -0.82 -16.44 -0.98 -
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 35.71 4.28 9.70 8.97 0.37 0.57 1.91 56.89%
EPS 5.14 -0.32 1.78 2.18 -0.30 -9.67 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8419 0.3441 0.1748 0.1599 0.0108 0.0353 0.1198 34.97%
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 1.68 3.02 1.69 2.35 23.49 22.62 11.55 -25.66%
P/EPS 11.67 -39.84 9.21 9.68 -29.24 -1.34 -55.21 -
EY 8.57 -2.51 10.86 10.33 -3.42 -74.73 -1.81 -
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 2.00 2.64 1.80 3.20 27.40 20.56 11.97 -24.05%
P/EPS 13.91 -34.86 9.83 13.19 -34.11 -1.22 -57.25 -
EY 7.19 -2.87 10.18 7.58 -2.93 -82.20 -1.75 -
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