[VINVEST] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -57.08%
YoY- -74.35%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 41,456 47,842 65,855 69,369 94,001 115,275 120,434 -50.97%
PBT -3,121 -109 3,626 7,399 17,091 23,168 25,466 -
Tax -18 -18 -18 2 152 201 73 -
NP -3,139 -127 3,608 7,401 17,243 23,369 25,539 -
-
NP to SH -3,139 -127 3,608 7,401 17,243 23,369 25,539 -
-
Tax Rate - - 0.50% -0.03% -0.89% -0.87% -0.29% -
Total Cost 44,595 47,969 62,247 61,968 76,758 91,906 94,895 -39.63%
-
Net Worth 333,485 295,359 174,899 167,172 169,418 169,381 160,499 63.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 333,485 295,359 174,899 167,172 169,418 169,381 160,499 63.04%
NOSH 1,042,142 922,999 728,750 696,551 705,909 705,757 697,826 30.74%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -7.57% -0.27% 5.48% 10.67% 18.34% 20.27% 21.21% -
ROE -0.94% -0.04% 2.06% 4.43% 10.18% 13.80% 15.91% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.98 5.18 9.04 9.96 13.32 16.33 17.26 -62.49%
EPS -0.30 -0.01 0.50 1.06 2.44 3.31 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.24 0.24 0.24 0.24 0.23 24.70%
Adjusted Per Share Value based on latest NOSH - 696,551
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.28 4.94 6.80 7.16 9.70 11.90 12.43 -50.96%
EPS -0.32 -0.01 0.37 0.76 1.78 2.41 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3441 0.3048 0.1805 0.1725 0.1748 0.1748 0.1656 63.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.12 0.125 0.145 0.22 0.225 0.24 0.255 -
P/RPS 3.02 2.41 1.60 2.21 1.69 1.47 1.48 61.08%
P/EPS -39.84 -908.46 29.29 20.71 9.21 7.25 6.97 -
EY -2.51 -0.11 3.41 4.83 10.86 13.80 14.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.60 0.92 0.94 1.00 1.11 -51.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.105 0.135 0.14 0.175 0.24 0.215 0.265 -
P/RPS 2.64 2.60 1.55 1.76 1.80 1.32 1.54 43.37%
P/EPS -34.86 -981.14 28.28 16.47 9.83 6.49 7.24 -
EY -2.87 -0.10 3.54 6.07 10.18 15.40 13.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.58 0.73 1.00 0.90 1.15 -56.59%

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