[VINVEST] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 56.81%
YoY- 834.39%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 115,275 120,434 122,922 86,969 51,834 22,484 3,409 947.94%
PBT 23,168 25,466 29,214 21,604 14,009 4,114 -2,897 -
Tax 201 73 -355 -505 -554 -426 0 -
NP 23,369 25,539 28,859 21,099 13,455 3,688 -2,897 -
-
NP to SH 23,369 25,539 28,859 21,099 13,455 3,688 -2,897 -
-
Tax Rate -0.87% -0.29% 1.22% 2.34% 3.95% 10.35% - -
Total Cost 91,906 94,895 94,063 65,870 38,379 18,796 6,306 497.63%
-
Net Worth 169,381 160,499 162,077 154,988 147,822 224,262 9,299 593.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 169,381 160,499 162,077 154,988 147,822 224,262 9,299 593.51%
NOSH 705,757 697,826 704,684 704,495 703,917 659,595 310,000 73.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.27% 21.21% 23.48% 24.26% 25.96% 16.40% -84.98% -
ROE 13.80% 15.91% 17.81% 13.61% 9.10% 1.64% -31.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.33 17.26 17.44 12.34 7.36 3.41 1.10 505.02%
EPS 3.31 3.66 4.10 2.99 1.91 0.56 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.22 0.21 0.34 0.03 300.50%
Adjusted Per Share Value based on latest NOSH - 704,495
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.90 12.43 12.68 8.97 5.35 2.32 0.35 951.76%
EPS 2.41 2.64 2.98 2.18 1.39 0.38 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1656 0.1672 0.1599 0.1525 0.2314 0.0096 593.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.24 0.255 0.295 0.29 0.22 0.26 0.36 -
P/RPS 1.47 1.48 1.69 2.35 2.99 7.63 32.74 -87.39%
P/EPS 7.25 6.97 7.20 9.68 11.51 46.50 -38.52 -
EY 13.80 14.35 13.88 10.33 8.69 2.15 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 1.28 1.32 1.05 0.76 12.00 -80.95%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 27/11/13 23/08/13 14/05/13 28/02/13 29/11/12 -
Price 0.215 0.265 0.25 0.395 0.375 0.23 0.26 -
P/RPS 1.32 1.54 1.43 3.20 5.09 6.75 23.64 -85.41%
P/EPS 6.49 7.24 6.10 13.19 19.62 41.14 -27.82 -
EY 15.40 13.81 16.38 7.58 5.10 2.43 -3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.15 1.09 1.80 1.79 0.68 8.67 -77.94%

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