[VINVEST] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 5.75%
YoY- 1540.3%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 41,032 46,009 55,911 121,560 141,544 60,758 22,233 50.40%
PBT 8,577 738 16,250 32,293 33,299 6,745 6,741 17.40%
Tax -2,156 104 -2,177 -6,869 -8,178 -3,126 0 -
NP 6,421 842 14,073 25,424 25,121 3,619 6,741 -3.18%
-
NP to SH 5,242 821 12,152 21,014 19,871 2,149 6,741 -15.42%
-
Tax Rate 25.14% -14.09% 13.40% 21.27% 24.56% 46.35% 0.00% -
Total Cost 34,611 45,167 41,838 96,136 116,423 57,139 15,492 70.81%
-
Net Worth 452,790 437,102 437,102 815,837 711,430 488,409 254,377 46.82%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 452,790 437,102 437,102 815,837 711,430 488,409 254,377 46.82%
NOSH 3,234,221 3,234,221 3,234,221 2,472,235 2,453,209 1,953,636 1,271,886 86.19%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.65% 1.83% 25.17% 20.91% 17.75% 5.96% 30.32% -
ROE 1.16% 0.19% 2.78% 2.58% 2.79% 0.44% 2.65% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.27 1.47 1.79 4.92 5.77 3.11 1.75 -19.22%
EPS 0.16 0.03 0.39 0.85 0.81 0.11 0.53 -54.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.33 0.29 0.25 0.20 -21.14%
Adjusted Per Share Value based on latest NOSH - 2,472,235
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.23 4.75 5.77 12.54 14.61 6.27 2.29 50.49%
EPS 0.54 0.08 1.25 2.17 2.05 0.22 0.70 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4672 0.451 0.451 0.8419 0.7341 0.504 0.2625 46.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.16 0.16 0.20 0.235 0.27 0.275 0.18 -
P/RPS 12.61 10.86 11.17 4.78 4.68 8.84 10.30 14.42%
P/EPS 98.72 608.46 51.39 27.65 33.33 250.00 33.96 103.55%
EY 1.01 0.16 1.95 3.62 3.00 0.40 2.94 -50.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.43 0.71 0.93 1.10 0.90 17.05%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 29/11/16 30/08/16 12/05/16 26/02/16 30/11/15 -
Price 0.135 0.175 0.17 0.28 0.36 0.23 0.32 -
P/RPS 10.64 11.88 9.49 5.69 6.24 7.40 18.31 -30.34%
P/EPS 83.29 665.50 43.68 32.94 44.44 209.09 60.38 23.89%
EY 1.20 0.15 2.29 3.04 2.25 0.48 1.66 -19.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.25 1.21 0.85 1.24 0.92 1.60 -28.84%

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