[VINVEST] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 279.1%
YoY- -24.04%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 346,095 233,177 98,671 51,879 41,456 47,842 65,855 202.58%
PBT 79,078 45,326 12,950 5,640 -3,121 -109 3,626 682.04%
Tax -18,173 -11,304 -3,126 -18 -18 -18 -18 10006.48%
NP 60,905 34,022 9,824 5,622 -3,139 -127 3,608 559.18%
-
NP to SH 49,775 27,302 8,354 5,622 -3,139 -127 3,608 476.13%
-
Tax Rate 22.98% 24.94% 24.14% 0.32% - - 0.50% -
Total Cost 285,190 199,155 88,847 46,257 44,595 47,969 62,247 176.10%
-
Net Worth 815,837 711,430 488,409 254,377 333,485 295,359 174,899 179.43%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 815,837 711,430 488,409 254,377 333,485 295,359 174,899 179.43%
NOSH 2,472,235 2,453,209 1,953,636 1,271,886 1,042,142 922,999 728,750 125.94%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.60% 14.59% 9.96% 10.84% -7.57% -0.27% 5.48% -
ROE 6.10% 3.84% 1.71% 2.21% -0.94% -0.04% 2.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.00 9.50 5.05 4.08 3.98 5.18 9.04 33.89%
EPS 2.01 1.11 0.43 0.44 -0.30 -0.01 0.50 153.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.29 0.25 0.20 0.32 0.32 0.24 23.67%
Adjusted Per Share Value based on latest NOSH - 1,271,886
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.71 24.06 10.18 5.35 4.28 4.94 6.80 202.43%
EPS 5.14 2.82 0.86 0.58 -0.32 -0.01 0.37 478.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8419 0.7341 0.504 0.2625 0.3441 0.3048 0.1805 179.42%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.235 0.27 0.275 0.18 0.12 0.125 0.145 -
P/RPS 1.68 2.84 5.44 4.41 3.02 2.41 1.60 3.30%
P/EPS 11.67 24.26 64.31 40.72 -39.84 -908.46 29.29 -45.88%
EY 8.57 4.12 1.55 2.46 -2.51 -0.11 3.41 84.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.10 0.90 0.38 0.39 0.60 11.88%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 12/05/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.28 0.36 0.23 0.32 0.105 0.135 0.14 -
P/RPS 2.00 3.79 4.55 7.85 2.64 2.60 1.55 18.54%
P/EPS 13.91 32.35 53.79 72.39 -34.86 -981.14 28.28 -37.71%
EY 7.19 3.09 1.86 1.38 -2.87 -0.10 3.54 60.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.24 0.92 1.60 0.33 0.42 0.58 29.05%

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