[VINVEST] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -90.27%
YoY- -73.62%
Quarter Report
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 181,733 148,421 86,969 41,032 365,025 319,015 263,104 -21.80%
PBT 29,160 28,696 17,679 8,577 82,579 81,842 65,592 -41.66%
Tax -8,682 -7,088 -4,327 -2,156 -17,119 -17,224 -15,047 -30.62%
NP 20,478 21,608 13,352 6,421 65,460 64,618 50,545 -45.15%
-
NP to SH 14,594 17,229 10,959 5,242 53,900 53,036 40,885 -49.58%
-
Tax Rate 29.77% 24.70% 24.48% 25.14% 20.73% 21.05% 22.94% -
Total Cost 161,255 126,813 73,617 34,611 299,565 254,397 212,559 -16.77%
-
Net Worth 471,797 455,105 451,252 452,790 405,881 437,102 817,700 -30.62%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 471,797 455,105 451,252 452,790 405,881 437,102 817,700 -30.62%
NOSH 3,393,721 3,250,754 3,223,235 3,234,221 3,234,221 3,234,221 2,477,878 23.25%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.27% 14.56% 15.35% 15.65% 17.93% 20.26% 19.21% -
ROE 3.09% 3.79% 2.43% 1.16% 13.28% 12.13% 5.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.39 4.57 2.70 1.27 11.69 10.22 10.62 -36.29%
EPS 0.44 0.53 0.34 0.16 1.70 1.70 1.65 -58.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.13 0.14 0.33 -43.45%
Adjusted Per Share Value based on latest NOSH - 3,234,221
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.75 15.32 8.97 4.23 37.67 32.92 27.15 -21.81%
EPS 1.51 1.78 1.13 0.54 5.56 5.47 4.22 -49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.4696 0.4656 0.4672 0.4188 0.451 0.8438 -30.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.13 0.12 0.16 0.16 0.20 0.235 -
P/RPS 2.41 2.85 4.45 12.61 1.37 1.96 2.21 5.92%
P/EPS 30.02 24.53 35.29 98.72 9.27 11.77 14.24 64.18%
EY 3.33 4.08 2.83 1.01 10.79 8.49 7.02 -39.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.86 1.14 1.23 1.43 0.71 19.65%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 29/11/16 30/08/16 -
Price 0.09 0.125 0.13 0.135 0.175 0.17 0.28 -
P/RPS 1.67 2.74 4.82 10.64 1.50 1.66 2.64 -26.24%
P/EPS 20.78 23.58 38.24 83.29 10.14 10.01 16.97 14.41%
EY 4.81 4.24 2.62 1.20 9.86 9.99 5.89 -12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.93 0.96 1.35 1.21 0.85 -17.19%

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