[VINVEST] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 824.66%
YoY- 2052.87%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 46,009 55,911 121,560 141,544 60,758 22,233 8,642 203.35%
PBT 738 16,250 32,293 33,299 6,745 6,741 -1,459 -
Tax 104 -2,177 -6,869 -8,178 -3,126 0 0 -
NP 842 14,073 25,424 25,121 3,619 6,741 -1,459 -
-
NP to SH 821 12,152 21,014 19,871 2,149 6,741 -1,459 -
-
Tax Rate -14.09% 13.40% 21.27% 24.56% 46.35% 0.00% - -
Total Cost 45,167 41,838 96,136 116,423 57,139 15,492 10,101 170.18%
-
Net Worth 437,102 437,102 815,837 711,430 488,409 254,377 333,485 19.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 437,102 437,102 815,837 711,430 488,409 254,377 333,485 19.66%
NOSH 3,234,221 3,234,221 2,472,235 2,453,209 1,953,636 1,271,886 1,042,142 112.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.83% 25.17% 20.91% 17.75% 5.96% 30.32% -16.88% -
ROE 0.19% 2.78% 2.58% 2.79% 0.44% 2.65% -0.44% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.47 1.79 4.92 5.77 3.11 1.75 0.83 46.13%
EPS 0.03 0.39 0.85 0.81 0.11 0.53 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.33 0.29 0.25 0.20 0.32 -42.22%
Adjusted Per Share Value based on latest NOSH - 2,453,209
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.75 5.77 12.54 14.61 6.27 2.29 0.89 203.85%
EPS 0.08 1.25 2.17 2.05 0.22 0.70 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.451 0.451 0.8419 0.7341 0.504 0.2625 0.3441 19.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.16 0.20 0.235 0.27 0.275 0.18 0.12 -
P/RPS 10.86 11.17 4.78 4.68 8.84 10.30 14.47 -17.34%
P/EPS 608.46 51.39 27.65 33.33 250.00 33.96 -85.71 -
EY 0.16 1.95 3.62 3.00 0.40 2.94 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.43 0.71 0.93 1.10 0.90 0.38 107.31%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 12/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.175 0.17 0.28 0.36 0.23 0.32 0.105 -
P/RPS 11.88 9.49 5.69 6.24 7.40 18.31 12.66 -4.13%
P/EPS 665.50 43.68 32.94 44.44 209.09 60.38 -75.00 -
EY 0.15 2.29 3.04 2.25 0.48 1.66 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.21 0.85 1.24 0.92 1.60 0.33 142.01%

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