[VINVEST] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 279.1%
YoY- -24.04%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 110,641 194,430 379,773 51,879 69,369 122,922 3,409 78.55%
PBT -9,093 29,435 88,587 5,640 7,399 29,214 -2,897 20.99%
Tax -1,593 -6,986 -20,350 -18 2 -355 0 -
NP -10,686 22,449 68,237 5,622 7,401 28,859 -2,897 24.28%
-
NP to SH -11,484 18,049 55,186 5,622 7,401 28,859 -2,897 25.78%
-
Tax Rate - 23.73% 22.97% 0.32% -0.03% 1.22% - -
Total Cost 121,327 171,981 311,536 46,257 61,968 94,063 6,306 63.65%
-
Net Worth 438,917 462,073 437,102 254,377 167,172 162,077 9,299 90.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 438,917 462,073 437,102 254,377 167,172 162,077 9,299 90.04%
NOSH 5,664,535 3,300,526 3,234,221 1,271,886 696,551 704,684 310,000 62.25%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -9.66% 11.55% 17.97% 10.84% 10.67% 23.48% -84.98% -
ROE -2.62% 3.91% 12.63% 2.21% 4.43% 17.81% -31.15% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.27 5.89 12.16 4.08 9.96 17.44 1.10 12.82%
EPS -0.24 0.55 1.77 0.44 1.06 4.10 -0.93 -20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.14 0.14 0.20 0.24 0.23 0.03 20.08%
Adjusted Per Share Value based on latest NOSH - 1,271,886
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.42 20.06 39.19 5.35 7.16 12.68 0.35 78.71%
EPS -1.19 1.86 5.69 0.58 0.76 2.98 -0.30 25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4529 0.4768 0.451 0.2625 0.1725 0.1672 0.0096 90.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.025 0.13 0.20 0.18 0.22 0.295 0.36 -
P/RPS 1.10 2.21 1.64 4.41 2.21 1.69 32.74 -43.18%
P/EPS -10.62 23.77 11.32 40.72 20.71 7.20 -38.52 -19.31%
EY -9.42 4.21 8.84 2.46 4.83 13.88 -2.60 23.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.93 1.43 0.90 0.92 1.28 12.00 -46.52%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 29/11/16 30/11/15 28/11/14 27/11/13 29/11/12 -
Price 0.02 0.125 0.17 0.32 0.175 0.25 0.26 -
P/RPS 0.88 2.12 1.40 7.85 1.76 1.43 23.64 -42.20%
P/EPS -8.49 22.86 9.62 72.39 16.47 6.10 -27.82 -17.94%
EY -11.77 4.37 10.40 1.38 6.07 16.38 -3.59 21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.89 1.21 1.60 0.73 1.09 8.67 -45.77%

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