[VINVEST] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -0.84%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 86,969 51,834 22,484 3,409 3,576 2,828 2,820 885.48%
PBT 21,604 14,009 4,114 -2,897 -2,873 -11,339 -8,713 -
Tax -505 -554 -426 0 0 0 0 -
NP 21,099 13,455 3,688 -2,897 -2,873 -11,339 -8,713 -
-
NP to SH 21,099 13,455 3,688 -2,897 -2,873 -11,339 -8,713 -
-
Tax Rate 2.34% 3.95% 10.35% - - - - -
Total Cost 65,870 38,379 18,796 6,306 6,449 14,167 11,533 219.85%
-
Net Worth 154,988 147,822 224,262 9,299 10,499 12,078 21,999 267.94%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 154,988 147,822 224,262 9,299 10,499 12,078 21,999 267.94%
NOSH 704,495 703,917 659,595 310,000 350,000 402,602 550,000 17.96%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 24.26% 25.96% 16.40% -84.98% -80.34% -400.95% -308.97% -
ROE 13.61% 9.10% 1.64% -31.15% -27.36% -93.88% -39.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.34 7.36 3.41 1.10 1.02 0.70 0.51 738.18%
EPS 2.99 1.91 0.56 -0.93 -0.82 -2.82 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.34 0.03 0.03 0.03 0.04 211.90%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.97 5.35 2.32 0.35 0.37 0.29 0.29 887.42%
EPS 2.18 1.39 0.38 -0.30 -0.30 -1.17 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.1525 0.2314 0.0096 0.0108 0.0125 0.0227 267.90%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.29 0.22 0.26 0.36 0.24 0.28 0.14 -
P/RPS 2.35 2.99 7.63 32.74 23.49 39.86 27.30 -80.53%
P/EPS 9.68 11.51 46.50 -38.52 -29.24 -9.94 -8.84 -
EY 10.33 8.69 2.15 -2.60 -3.42 -10.06 -11.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.05 0.76 12.00 8.00 9.33 3.50 -47.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 14/05/13 28/02/13 29/11/12 29/08/12 31/05/12 24/02/12 -
Price 0.395 0.375 0.23 0.26 0.28 0.26 0.20 -
P/RPS 3.20 5.09 6.75 23.64 27.40 37.01 39.01 -81.14%
P/EPS 13.19 19.62 41.14 -27.82 -34.11 -9.23 -12.62 -
EY 7.58 5.10 2.43 -3.59 -2.93 -10.83 -7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.79 0.68 8.67 9.33 8.67 5.00 -49.42%

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