[VINVEST] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 39.73%
YoY- 67.78%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 37,672 83,320 98,202 106,178 109,036 57,840 39,522 -3.13%
PBT 8,096 12,557 13,700 12,134 8,684 10,234 9,752 -11.63%
Tax 0 0 0 0 0 0 0 -
NP 8,096 12,557 13,700 12,134 8,684 10,234 9,752 -11.63%
-
NP to SH 8,096 12,557 13,700 12,134 8,684 10,234 9,752 -11.63%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 29,576 70,763 84,502 94,044 100,352 47,606 29,770 -0.43%
-
Net Worth 123,808 74,798 93,865 90,564 51,657 22,901 31,526 148.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 123,808 74,798 93,865 90,564 51,657 22,901 31,526 148.29%
NOSH 430,638 339,378 339,108 338,938 212,843 98,502 173,317 83.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.49% 15.07% 13.95% 11.43% 7.96% 17.69% 24.67% -
ROE 6.54% 16.79% 14.60% 13.40% 16.81% 44.69% 30.93% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.75 24.55 28.96 31.33 51.23 58.72 22.80 -47.09%
EPS 1.88 3.70 4.04 3.58 4.08 5.82 5.63 -51.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2875 0.2204 0.2768 0.2672 0.2427 0.2325 0.1819 35.57%
Adjusted Per Share Value based on latest NOSH - 338,782
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.89 8.60 10.13 10.96 11.25 5.97 4.08 -3.12%
EPS 0.84 1.30 1.41 1.25 0.90 1.06 1.01 -11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1278 0.0772 0.0969 0.0935 0.0533 0.0236 0.0325 148.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.84 1.04 1.02 1.52 1.60 1.60 -
P/RPS 8.23 3.42 3.59 3.26 2.97 2.72 7.02 11.15%
P/EPS 38.30 22.70 25.74 28.49 37.25 15.40 28.44 21.88%
EY 2.61 4.40 3.88 3.51 2.68 6.49 3.52 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.81 3.76 3.82 6.26 6.88 8.80 -56.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 28/02/08 27/11/07 17/08/07 28/05/07 -
Price 0.56 0.76 0.94 1.02 1.10 1.36 1.52 -
P/RPS 6.40 3.10 3.25 3.26 2.15 2.32 6.67 -2.70%
P/EPS 29.79 20.54 23.27 28.49 26.96 13.09 27.01 6.72%
EY 3.36 4.87 4.30 3.51 3.71 7.64 3.70 -6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 3.45 3.40 3.82 4.53 5.85 8.36 -62.00%

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