[VINVEST] QoQ TTM Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -41.38%
YoY- -143.2%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,266 13,376 16,715 18,541 24,700 25,853 30,981 -65.51%
PBT -94,423 -95,617 -4,293 -3,872 -2,740 250 3,791 -
Tax -16 -16 -14 -6 -3 0 0 -
NP -94,439 -95,633 -4,307 -3,878 -2,743 250 3,791 -
-
NP to SH -94,439 -95,633 -4,307 -3,878 -2,743 250 3,791 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 100,705 109,009 21,022 22,419 27,443 25,603 27,190 139.19%
-
Net Worth 22,499 24,321 116,215 116,086 117,693 122,990 117,474 -66.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 22,499 24,321 116,215 116,086 117,693 122,990 117,474 -66.74%
NOSH 375,000 405,359 401,714 396,470 403,750 419,333 390,800 -2.71%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1,507.17% -714.96% -25.77% -20.92% -11.11% 0.97% 12.24% -
ROE -419.73% -393.20% -3.71% -3.34% -2.33% 0.20% 3.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.67 3.30 4.16 4.68 6.12 6.17 7.93 -64.56%
EPS -25.18 -23.59 -1.07 -0.98 -0.68 0.06 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.2893 0.2928 0.2915 0.2933 0.3006 -65.81%
Adjusted Per Share Value based on latest NOSH - 396,470
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.65 1.38 1.72 1.91 2.55 2.67 3.20 -65.41%
EPS -9.75 -9.87 -0.44 -0.40 -0.28 0.03 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0251 0.1199 0.1198 0.1214 0.1269 0.1212 -66.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.24 0.46 0.54 0.58 0.60 0.46 -
P/RPS 10.77 7.27 11.06 11.55 9.48 9.73 5.80 51.01%
P/EPS -0.71 -1.02 -42.90 -55.21 -85.37 1,006.40 47.42 -
EY -139.91 -98.30 -2.33 -1.81 -1.17 0.10 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 4.00 1.59 1.84 1.99 2.05 1.53 56.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.20 0.28 0.32 0.56 0.54 0.60 0.64 -
P/RPS 11.97 8.49 7.69 11.97 8.83 9.73 8.07 30.02%
P/EPS -0.79 -1.19 -29.85 -57.25 -79.48 1,006.40 65.98 -
EY -125.92 -84.26 -3.35 -1.75 -1.26 0.10 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.67 1.11 1.91 1.85 2.05 2.13 34.66%

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