[VINVEST] QoQ TTM Result on 30-Jun-2010 [#4]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -2120.41%
YoY- -38353.2%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,315 5,544 6,266 13,376 16,715 18,541 24,700 -68.78%
PBT -92,610 -93,695 -94,423 -95,617 -4,293 -3,872 -2,740 947.61%
Tax -5 -13 -16 -16 -14 -6 -3 40.61%
NP -92,615 -93,708 -94,439 -95,633 -4,307 -3,878 -2,743 946.89%
-
NP to SH -92,615 -93,708 -94,439 -95,633 -4,307 -3,878 -2,743 946.89%
-
Tax Rate - - - - - - - -
Total Cost 96,930 99,252 100,705 109,009 21,022 22,419 27,443 132.10%
-
Net Worth 23,474 34,199 22,499 24,321 116,215 116,086 117,693 -65.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 23,474 34,199 22,499 24,321 116,215 116,086 117,693 -65.89%
NOSH 391,250 570,000 375,000 405,359 401,714 396,470 403,750 -2.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2,146.35% -1,690.26% -1,507.17% -714.96% -25.77% -20.92% -11.11% -
ROE -394.53% -274.00% -419.73% -393.20% -3.71% -3.34% -2.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.10 0.97 1.67 3.30 4.16 4.68 6.12 -68.18%
EPS -23.67 -16.44 -25.18 -23.59 -1.07 -0.98 -0.68 968.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.2893 0.2928 0.2915 -65.17%
Adjusted Per Share Value based on latest NOSH - 405,359
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.45 0.57 0.65 1.38 1.72 1.91 2.55 -68.57%
EPS -9.56 -9.67 -9.75 -9.87 -0.44 -0.40 -0.28 954.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0353 0.0232 0.0251 0.1199 0.1198 0.1214 -65.90%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.22 0.22 0.18 0.24 0.46 0.54 0.58 -
P/RPS 19.95 22.62 10.77 7.27 11.06 11.55 9.48 64.29%
P/EPS -0.93 -1.34 -0.71 -1.02 -42.90 -55.21 -85.37 -95.09%
EY -107.60 -74.73 -139.91 -98.30 -2.33 -1.81 -1.17 1943.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.67 3.00 4.00 1.59 1.84 1.99 50.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 26/11/10 27/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.20 0.20 0.20 0.28 0.32 0.56 0.54 -
P/RPS 18.13 20.56 11.97 8.49 7.69 11.97 8.83 61.61%
P/EPS -0.84 -1.22 -0.79 -1.19 -29.85 -57.25 -79.48 -95.19%
EY -118.36 -82.20 -125.92 -84.26 -3.35 -1.75 -1.26 1972.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.33 3.33 4.67 1.11 1.91 1.85 48.02%

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