[VINVEST] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 28.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,298 15,390 14,351 14,543 11,140 9,143 4,596 151.83%
PBT 7,198 6,421 5,520 5,519 4,299 3,476 1,603 172.92%
Tax 0 0 0 0 0 0 0 -
NP 7,198 6,421 5,520 5,519 4,299 3,476 1,603 172.92%
-
NP to SH 7,198 6,421 5,520 5,519 4,299 3,476 1,603 172.92%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,100 8,969 8,831 9,024 6,841 5,667 2,993 140.17%
-
Net Worth 20,112 18,516 15,700 9,627 10,952 11,457 4,500 172.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 20,112 18,516 15,700 9,627 10,952 11,457 4,500 172.07%
NOSH 63,047 63,045 62,901 62,886 53,478 49,813 4,500 483.98%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 39.34% 41.72% 38.46% 37.95% 38.59% 38.02% 34.88% -
ROE 35.79% 34.68% 35.16% 57.32% 39.25% 30.34% 35.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.02 24.41 22.81 23.13 20.83 18.35 102.13 -56.87%
EPS 11.42 10.18 8.78 8.78 8.04 6.98 35.62 -53.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.319 0.2937 0.2496 0.1531 0.2048 0.23 1.00 -53.41%
Adjusted Per Share Value based on latest NOSH - 62,886
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.89 1.59 1.48 1.50 1.15 0.94 0.47 153.52%
EPS 0.74 0.66 0.57 0.57 0.44 0.36 0.17 167.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0191 0.0162 0.0099 0.0113 0.0118 0.0046 174.20%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 1.59 1.92 0.70 0.83 0.82 2.80 0.00 -
P/RPS 5.48 7.87 3.07 3.59 3.94 15.26 0.00 -
P/EPS 13.93 18.85 7.98 9.46 10.20 40.13 0.00 -
EY 7.18 5.30 12.54 10.57 9.80 2.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.98 6.54 2.80 5.42 4.00 12.17 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 28/02/06 15/11/05 - - - -
Price 1.16 1.29 1.36 0.67 0.00 0.00 0.00 -
P/RPS 4.00 5.28 5.96 2.90 0.00 0.00 0.00 -
P/EPS 10.16 12.67 15.50 7.63 0.00 0.00 0.00 -
EY 9.84 7.90 6.45 13.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 4.39 5.45 4.38 0.00 0.00 0.00 -

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