[VINVEST] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -10.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,298 17,857 15,614 13,612 15,224 17,636 17,360 3.58%
PBT 7,197 7,464 5,648 4,880 5,431 6,332 5,702 16.84%
Tax 0 0 0 0 0 0 0 -
NP 7,197 7,464 5,648 4,880 5,431 6,332 5,702 16.84%
-
NP to SH 7,197 7,464 5,648 4,880 5,431 6,332 5,702 16.84%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,101 10,393 9,966 8,732 9,793 11,304 11,658 -3.21%
-
Net Worth 20,094 18,494 15,733 9,627 7,491 11,449 5,895 127.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 53 - - -
Div Payout % - - - - 0.99% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 20,094 18,494 15,733 9,627 7,491 11,449 5,895 127.00%
NOSH 62,991 62,969 63,035 62,886 53,507 49,779 4,500 483.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 39.33% 41.80% 36.17% 35.85% 35.67% 35.90% 32.85% -
ROE 35.82% 40.36% 35.90% 50.69% 72.50% 55.30% 96.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.05 28.36 24.77 21.65 28.45 35.43 385.74 -82.25%
EPS 11.42 11.85 8.96 7.76 10.15 12.72 126.70 -79.98%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.319 0.2937 0.2496 0.1531 0.14 0.23 1.31 -61.10%
Adjusted Per Share Value based on latest NOSH - 62,886
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.89 1.84 1.61 1.40 1.57 1.82 1.79 3.70%
EPS 0.74 0.77 0.58 0.50 0.56 0.65 0.59 16.35%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0207 0.0191 0.0162 0.0099 0.0077 0.0118 0.0061 126.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 1.59 1.92 0.70 0.83 0.82 2.80 0.00 -
P/RPS 5.47 6.77 2.83 3.83 2.88 7.90 0.00 -
P/EPS 13.92 16.20 7.81 10.70 8.08 22.01 0.00 -
EY 7.19 6.17 12.80 9.35 12.38 4.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
P/NAPS 4.98 6.54 2.80 5.42 5.86 12.17 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 28/02/06 15/11/05 01/09/05 11/05/05 16/02/05 -
Price 1.16 1.29 1.36 0.67 0.85 2.21 1.63 -
P/RPS 3.99 4.55 5.49 3.10 2.99 6.24 0.42 350.40%
P/EPS 10.15 10.88 15.18 8.63 8.37 17.37 1.29 297.09%
EY 9.85 9.19 6.59 11.58 11.94 5.76 77.73 -74.86%
DY 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
P/NAPS 3.64 4.39 5.45 4.38 6.07 9.61 1.24 105.42%

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