[VINVEST] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 4.81%
YoY- 44.76%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 78,272 57,840 34,547 23,309 21,722 18,298 15,390 195.44%
PBT 10,759 10,234 8,914 7,991 7,624 7,198 6,421 41.02%
Tax 0 0 0 0 0 0 0 -
NP 10,759 10,234 8,914 7,991 7,624 7,198 6,421 41.02%
-
NP to SH 10,759 10,234 8,914 7,991 7,624 7,198 6,421 41.02%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 67,513 47,606 25,633 15,318 14,098 11,100 8,969 283.61%
-
Net Worth 51,657 22,865 31,572 0 16,352 20,112 18,516 98.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 51,657 22,865 31,572 0 16,352 20,112 18,516 98.05%
NOSH 212,843 98,348 173,568 69,401 63,065 63,047 63,045 124.88%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.75% 17.69% 25.80% 34.28% 35.10% 39.34% 41.72% -
ROE 20.83% 44.76% 28.23% 0.00% 46.62% 35.79% 34.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.77 58.81 19.90 33.59 34.44 29.02 24.41 31.37%
EPS 5.05 10.41 5.14 11.51 12.09 11.42 10.18 -37.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2325 0.1819 0.00 0.2593 0.319 0.2937 -11.93%
Adjusted Per Share Value based on latest NOSH - 69,401
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.08 5.97 3.56 2.41 2.24 1.89 1.59 195.28%
EPS 1.11 1.06 0.92 0.82 0.79 0.74 0.66 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0533 0.0236 0.0326 0.00 0.0169 0.0208 0.0191 98.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.52 1.60 1.60 1.79 1.10 1.59 1.92 -
P/RPS 4.13 2.72 8.04 5.33 3.19 5.48 7.87 -34.91%
P/EPS 30.07 15.38 31.15 15.55 9.10 13.93 18.85 36.48%
EY 3.33 6.50 3.21 6.43 10.99 7.18 5.30 -26.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.26 6.88 8.80 0.00 4.24 4.98 6.54 -2.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 17/08/07 28/05/07 28/02/07 28/11/06 22/08/06 22/05/06 -
Price 1.10 1.36 1.52 1.62 1.50 1.16 1.29 -
P/RPS 2.99 2.31 7.64 4.82 4.35 4.00 5.28 -31.52%
P/EPS 21.76 13.07 29.60 14.07 12.41 10.16 12.67 43.36%
EY 4.60 7.65 3.38 7.11 8.06 9.84 7.90 -30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 5.85 8.36 0.00 5.78 3.64 4.39 2.11%

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