[VINVEST] YoY TTM 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- -41.38%
YoY- -143.2%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 86,969 3,576 5,544 18,541 47,637 98,111 23,309 22.44%
PBT 21,604 -2,873 -93,695 -3,872 8,976 12,684 7,991 16.52%
Tax -505 0 -13 -6 0 0 0 -
NP 21,099 -2,873 -93,708 -3,878 8,976 12,684 7,991 16.10%
-
NP to SH 21,099 -2,873 -93,708 -3,878 8,976 12,684 7,991 16.10%
-
Tax Rate 2.34% - - - 0.00% 0.00% 0.00% -
Total Cost 65,870 6,449 99,252 22,419 38,661 85,427 15,318 25.15%
-
Net Worth 154,988 10,499 34,199 116,086 125,308 90,522 0 -
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 0 -
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 24.26% -80.34% -1,690.26% -20.92% 18.84% 12.93% 34.28% -
ROE 13.61% -27.36% -274.00% -3.34% 7.16% 14.01% 0.00% -
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 12.34 1.02 0.97 4.68 11.37 28.96 33.59 -14.27%
EPS 2.99 -0.82 -16.44 -0.98 2.14 3.74 11.51 -18.72%
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 0.00 -
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 9.00 0.37 0.57 1.92 4.93 10.16 2.41 22.46%
EPS 2.18 -0.30 -9.70 -0.40 0.93 1.31 0.83 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1605 0.0109 0.0354 0.1202 0.1297 0.0937 0.00 -
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 2.35 23.49 22.62 11.55 4.75 3.52 5.33 -11.83%
P/EPS 9.68 -29.24 -1.34 -55.21 25.21 27.24 15.55 -7.03%
EY 10.33 -3.42 -74.73 -1.81 3.97 3.67 6.43 7.56%
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 0.00 -
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 3.20 27.40 20.56 11.97 4.57 3.52 4.82 -6.10%
P/EPS 13.19 -34.11 -1.22 -57.25 24.28 27.24 14.07 -0.98%
EY 7.58 -2.93 -82.20 -1.75 4.12 3.67 7.11 0.98%
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 0.00 -

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