[VINVEST] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 36.78%
YoY- 1096.17%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Revenue 379,773 51,879 69,369 122,922 3,409 4,315 16,715 61.60%
PBT 88,587 5,640 7,399 29,214 -2,897 -92,610 -4,293 -
Tax -20,350 -18 2 -355 0 -5 -14 206.20%
NP 68,237 5,622 7,401 28,859 -2,897 -92,615 -4,307 -
-
NP to SH 55,186 5,622 7,401 28,859 -2,897 -92,615 -4,307 -
-
Tax Rate 22.97% 0.32% -0.03% 1.22% - - - -
Total Cost 311,536 46,257 61,968 94,063 6,306 96,930 21,022 51.33%
-
Net Worth 437,102 254,377 167,172 162,077 9,299 23,474 116,215 22.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Net Worth 437,102 254,377 167,172 162,077 9,299 23,474 116,215 22.57%
NOSH 3,234,221 1,271,886 696,551 704,684 310,000 391,250 401,714 37.78%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
NP Margin 17.97% 10.84% 10.67% 23.48% -84.98% -2,146.35% -25.77% -
ROE 12.63% 2.21% 4.43% 17.81% -31.15% -394.53% -3.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
RPS 12.16 4.08 9.96 17.44 1.10 1.10 4.16 17.92%
EPS 1.77 0.44 1.06 4.10 -0.93 -23.67 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.20 0.24 0.23 0.03 0.06 0.2893 -10.55%
Adjusted Per Share Value based on latest NOSH - 704,684
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
RPS 39.19 5.35 7.16 12.68 0.35 0.45 1.72 61.67%
EPS 5.69 0.58 0.76 2.98 -0.30 -9.56 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.451 0.2625 0.1725 0.1672 0.0096 0.0242 0.1199 22.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 31/03/11 31/03/10 -
Price 0.20 0.18 0.22 0.295 0.36 0.22 0.46 -
P/RPS 1.64 4.41 2.21 1.69 32.74 19.95 11.06 -25.42%
P/EPS 11.32 40.72 20.71 7.20 -38.52 -0.93 -42.90 -
EY 8.84 2.46 4.83 13.88 -2.60 -107.60 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.90 0.92 1.28 12.00 3.67 1.59 -1.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Date 29/11/16 30/11/15 28/11/14 27/11/13 29/11/12 27/05/11 27/05/10 -
Price 0.17 0.32 0.175 0.25 0.26 0.20 0.32 -
P/RPS 1.40 7.85 1.76 1.43 23.64 18.13 7.69 -23.03%
P/EPS 9.62 72.39 16.47 6.10 -27.82 -0.84 -29.85 -
EY 10.40 1.38 6.07 16.38 -3.59 -118.36 -3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.60 0.73 1.09 8.67 3.33 1.11 1.33%

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