[VINVEST] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 102.16%
YoY- -27.91%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 66,512 30,210 25,565 489 3,576 2,409 1,549 1129.02%
PBT 14,586 6,956 7,673 62 -2,873 -2,908 31 5972.18%
Tax -79 -128 -885 0 0 0 0 -
NP 14,507 6,828 6,788 62 -2,873 -2,908 31 5950.21%
-
NP to SH 14,507 6,828 6,788 62 -2,873 -2,908 31 5950.21%
-
Tax Rate 0.54% 1.84% 11.53% 0.00% - - 0.00% -
Total Cost 52,005 23,382 18,777 427 6,449 5,317 1,518 957.10%
-
Net Worth 154,180 147,822 75,770 9,299 12,139 12,116 12,399 437.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 154,180 147,822 75,770 9,299 12,139 12,116 12,399 437.56%
NOSH 700,821 703,917 378,850 310,000 404,647 403,888 310,000 72.33%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.81% 22.60% 26.55% 12.68% -80.34% -120.71% 2.00% -
ROE 9.41% 4.62% 8.96% 0.67% -23.67% -24.00% 0.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.49 4.29 6.75 0.16 0.88 0.60 0.50 612.81%
EPS 2.07 0.97 1.79 0.02 -0.71 -0.72 0.01 3410.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.03 0.03 0.03 0.04 211.90%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.86 3.12 2.64 0.05 0.37 0.25 0.16 1127.80%
EPS 1.50 0.70 0.70 0.01 -0.30 -0.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1591 0.1525 0.0782 0.0096 0.0125 0.0125 0.0128 437.41%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.29 0.22 0.26 0.36 0.24 0.28 0.14 -
P/RPS 3.06 5.13 3.85 228.22 27.16 46.94 28.02 -77.18%
P/EPS 14.01 22.68 14.51 1,800.00 -33.80 -38.89 1,400.00 -95.36%
EY 7.14 4.41 6.89 0.06 -2.96 -2.57 0.07 2089.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.05 1.30 12.00 8.00 9.33 3.50 -47.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 14/05/13 28/02/13 29/11/12 29/08/12 31/05/12 24/02/12 -
Price 0.395 0.375 0.23 0.26 0.28 0.26 0.20 -
P/RPS 4.16 8.74 3.41 164.83 31.68 43.59 40.03 -77.92%
P/EPS 19.08 38.66 12.84 1,300.00 -39.44 -36.11 2,000.00 -95.51%
EY 5.24 2.59 7.79 0.08 -2.54 -2.77 0.05 2129.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.79 1.15 8.67 9.33 8.67 5.00 -49.42%

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