[VINVEST] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -107.33%
YoY- 98.98%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 6,196 2,624 3,533 4,152 4,524 4,620 13,376 -40.04%
PBT 124 344 -8,451 -37 570 912 -95,617 -
Tax 0 0 -3 -4 -6 -12 -16 -
NP 124 344 -8,454 -41 564 900 -95,633 -
-
NP to SH 124 344 -8,454 -41 564 900 -95,633 -
-
Tax Rate 0.00% 0.00% - - 1.05% 1.32% - -
Total Cost 6,072 2,280 11,987 4,193 3,960 3,720 109,009 -85.33%
-
Net Worth 12,399 17,199 16,102 18,599 24,171 22,499 24,323 -36.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,399 17,199 16,102 18,599 24,171 22,499 24,323 -36.10%
NOSH 310,000 430,000 402,571 309,997 402,857 375,000 405,396 -16.33%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.00% 13.11% -239.29% -1.00% 12.47% 19.48% -714.96% -
ROE 1.00% 2.00% -52.50% -0.22% 2.33% 4.00% -393.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.00 0.61 0.88 1.34 1.12 1.23 3.30 -28.31%
EPS 0.04 0.08 -2.10 -0.01 0.14 0.24 -23.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.06 0.06 0.06 0.06 -23.62%
Adjusted Per Share Value based on latest NOSH - 391,250
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.64 0.27 0.36 0.43 0.47 0.48 1.38 -40.00%
EPS 0.01 0.04 -0.87 0.00 0.06 0.09 -9.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0177 0.0166 0.0192 0.0249 0.0232 0.0251 -36.09%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.14 0.08 0.18 0.22 0.22 0.18 0.24 -
P/RPS 7.00 13.11 20.51 16.43 19.59 14.61 7.27 -2.48%
P/EPS 350.00 100.00 -8.57 -1,650.00 157.14 75.00 -1.02 -
EY 0.29 1.00 -11.67 -0.06 0.64 1.33 -98.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 2.00 4.50 3.67 3.67 3.00 4.00 -8.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 26/08/11 27/05/11 25/02/11 26/11/10 27/08/10 -
Price 0.20 0.14 0.08 0.20 0.20 0.20 0.28 -
P/RPS 10.01 22.94 9.12 14.93 17.81 16.23 8.49 11.57%
P/EPS 500.00 175.00 -3.81 -1,500.00 142.86 83.33 -1.19 -
EY 0.20 0.57 -26.25 -0.07 0.70 1.20 -84.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 3.50 2.00 3.33 3.33 3.33 4.67 4.64%

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