[VINVEST] QoQ Annualized Quarter 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- 6.23%
YoY- 1109.89%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 100,204 120,434 137,272 133,024 120,840 25,565 652 2778.00%
PBT 18,632 25,466 29,677 29,172 27,824 7,673 82 3635.93%
Tax 0 73 94 -158 -512 -885 0 -
NP 18,632 25,539 29,772 29,014 27,312 6,788 82 3635.93%
-
NP to SH 18,632 25,539 29,772 29,014 27,312 6,788 82 3635.93%
-
Tax Rate 0.00% -0.29% -0.32% 0.54% 1.84% 11.53% 0.00% -
Total Cost 81,572 94,895 107,500 104,010 93,528 18,777 569 2647.47%
-
Net Worth 169,381 161,372 161,499 154,180 147,822 75,770 9,299 593.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 169,381 161,372 161,499 154,180 147,822 75,770 9,299 593.51%
NOSH 705,757 701,620 702,169 700,821 703,917 378,850 310,000 73.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.59% 21.21% 21.69% 21.81% 22.60% 26.55% 12.68% -
ROE 11.00% 15.83% 18.43% 18.82% 18.48% 8.96% 0.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.20 17.17 19.55 18.98 17.17 6.75 0.21 1564.03%
EPS 2.64 3.64 4.24 4.14 3.88 1.79 0.03 1883.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.22 0.21 0.20 0.03 300.50%
Adjusted Per Share Value based on latest NOSH - 704,495
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.34 12.43 14.16 13.73 12.47 2.64 0.07 2702.87%
EPS 1.92 2.64 3.07 2.99 2.82 0.70 0.01 3238.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1665 0.1666 0.1591 0.1525 0.0782 0.0096 593.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.24 0.255 0.295 0.29 0.22 0.26 0.36 -
P/RPS 1.69 1.49 1.51 1.53 1.28 3.85 171.17 -95.41%
P/EPS 9.09 7.01 6.96 7.00 5.67 14.51 1,350.01 -96.44%
EY 11.00 14.27 14.37 14.28 17.64 6.89 0.07 2821.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 1.28 1.32 1.05 1.30 12.00 -80.95%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 27/11/13 23/08/13 14/05/13 28/02/13 29/11/12 -
Price 0.215 0.265 0.25 0.395 0.375 0.23 0.26 -
P/RPS 1.51 1.54 1.28 2.08 2.18 3.41 123.62 -94.71%
P/EPS 8.14 7.28 5.90 9.54 9.66 12.84 975.01 -95.89%
EY 12.28 13.74 16.96 10.48 10.35 7.79 0.10 2377.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.15 1.09 1.80 1.79 1.15 8.67 -77.94%

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