[VINVEST] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -57.77%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,541 24,700 25,853 30,981 47,637 65,479 83,320 -63.17%
PBT -3,872 -2,740 250 3,791 8,976 12,411 12,558 -
Tax -6 -3 0 0 0 0 0 -
NP -3,878 -2,743 250 3,791 8,976 12,411 12,558 -
-
NP to SH -3,878 -2,743 250 3,791 8,976 12,411 12,558 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 22,419 27,443 25,603 27,190 38,661 53,068 70,762 -53.42%
-
Net Worth 116,086 117,693 122,990 117,474 125,308 123,808 75,100 33.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 116,086 117,693 122,990 117,474 125,308 123,808 75,100 33.58%
NOSH 396,470 403,750 419,333 390,800 419,090 430,638 340,746 10.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -20.92% -11.11% 0.97% 12.24% 18.84% 18.95% 15.07% -
ROE -3.34% -2.33% 0.20% 3.23% 7.16% 10.02% 16.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.68 6.12 6.17 7.93 11.37 15.21 24.45 -66.68%
EPS -0.98 -0.68 0.06 0.97 2.14 2.88 3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2928 0.2915 0.2933 0.3006 0.299 0.2875 0.2204 20.78%
Adjusted Per Share Value based on latest NOSH - 390,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.91 2.55 2.67 3.20 4.92 6.76 8.60 -63.22%
EPS -0.40 -0.28 0.03 0.39 0.93 1.28 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.1214 0.1269 0.1212 0.1293 0.1278 0.0775 33.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.54 0.58 0.60 0.46 0.54 0.72 0.84 -
P/RPS 11.55 9.48 9.73 5.80 4.75 4.74 3.44 123.72%
P/EPS -55.21 -85.37 1,006.40 47.42 25.21 24.98 22.79 -
EY -1.81 -1.17 0.10 2.11 3.97 4.00 4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.99 2.05 1.53 1.81 2.50 3.81 -38.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.56 0.54 0.60 0.64 0.52 0.56 0.76 -
P/RPS 11.97 8.83 9.73 8.07 4.57 3.68 3.11 144.99%
P/EPS -57.25 -79.48 1,006.40 65.98 24.28 19.43 20.62 -
EY -1.75 -1.26 0.10 1.52 4.12 5.15 4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.85 2.05 2.13 1.74 1.95 3.45 -32.50%

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