[VINVEST] QoQ TTM Result on 31-Dec-2018

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- -501.98%
YoY- -573.73%
Quarter Report
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 83,713 95,150 102,390 122,427 110,641 149,415 175,755 -38.98%
PBT -65,189 -77,288 -80,510 -76,006 -9,093 11,550 24,552 -
Tax 501 1,593 1,752 735 -1,593 -5,458 -7,697 -
NP -64,688 -75,695 -78,758 -75,271 -10,686 6,092 16,855 -
-
NP to SH -59,428 -68,516 -71,691 -69,131 -11,484 1,764 11,357 -
-
Tax Rate - - - - - 47.26% 31.35% -
Total Cost 148,401 170,845 181,148 197,698 121,327 143,323 158,900 -4.45%
-
Net Worth 453,162 453,162 453,162 453,162 438,917 475,820 475,486 -3.15%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 453,162 453,162 453,162 453,162 438,917 475,820 475,486 -3.15%
NOSH 5,664,535 5,664,535 5,664,535 5,664,535 5,664,535 3,398,721 3,398,721 40.52%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -77.27% -79.55% -76.92% -61.48% -9.66% 4.08% 9.59% -
ROE -13.11% -15.12% -15.82% -15.26% -2.62% 0.37% 2.39% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.48 1.68 1.81 2.16 2.27 4.40 5.17 -56.53%
EPS -1.05 -1.21 -1.27 -1.22 -0.24 0.05 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.09 0.14 0.14 -31.11%
Adjusted Per Share Value based on latest NOSH - 5,664,535
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.64 9.82 10.57 12.63 11.42 15.42 18.14 -38.98%
EPS -6.13 -7.07 -7.40 -7.13 -1.19 0.18 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4676 0.4676 0.4676 0.4676 0.4529 0.491 0.4906 -3.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.015 0.02 0.02 0.02 0.025 0.055 0.075 -
P/RPS 1.01 1.19 1.11 0.93 1.10 1.25 1.45 -21.40%
P/EPS -1.43 -1.65 -1.58 -1.64 -10.62 105.97 22.43 -
EY -69.94 -60.48 -63.28 -61.02 -9.42 0.94 4.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.25 0.25 0.28 0.39 0.54 -50.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.015 0.015 0.02 0.02 0.02 0.025 0.055 -
P/RPS 1.01 0.89 1.11 0.93 0.88 0.57 1.06 -3.16%
P/EPS -1.43 -1.24 -1.58 -1.64 -8.49 48.17 16.45 -
EY -69.94 -80.64 -63.28 -61.02 -11.77 2.08 6.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.25 0.25 0.22 0.18 0.39 -38.05%

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