[VINVEST] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 100.94%
YoY- 123.22%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 120,840 9,636 2,624 4,620 33,060 37,672 109,036 1.88%
PBT 27,824 -11,632 344 912 -3,864 8,096 8,684 23.55%
Tax -512 0 0 -12 -12 0 0 -
NP 27,312 -11,632 344 900 -3,876 8,096 8,684 23.14%
-
NP to SH 27,312 -11,632 344 900 -3,876 8,096 8,684 23.14%
-
Tax Rate 1.84% - 0.00% 1.32% - 0.00% 0.00% -
Total Cost 93,528 21,268 2,280 3,720 36,936 29,576 100,352 -1.27%
-
Net Worth 147,822 12,116 17,199 22,499 117,693 123,808 51,657 21.04%
Dividend
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 147,822 12,116 17,199 22,499 117,693 123,808 51,657 21.04%
NOSH 703,917 403,888 430,000 375,000 403,750 430,638 212,843 24.27%
Ratio Analysis
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.60% -120.71% 13.11% 19.48% -11.72% 21.49% 7.96% -
ROE 18.48% -96.00% 2.00% 4.00% -3.29% 6.54% 16.81% -
Per Share
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 17.17 2.39 0.61 1.23 8.19 8.75 51.23 -18.01%
EPS 3.88 -2.88 0.08 0.24 -0.96 1.88 4.08 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.03 0.04 0.06 0.2915 0.2875 0.2427 -2.59%
Adjusted Per Share Value based on latest NOSH - 375,000
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.47 0.99 0.27 0.48 3.41 3.89 11.25 1.88%
EPS 2.82 -1.20 0.04 0.09 -0.40 0.84 0.90 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.0125 0.0177 0.0232 0.1214 0.1278 0.0533 21.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/03/13 30/03/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.22 0.28 0.08 0.18 0.58 0.72 1.52 -
P/RPS 1.28 11.74 13.11 14.61 7.08 8.23 2.97 -14.18%
P/EPS 5.67 -9.72 100.00 75.00 -60.42 38.30 37.25 -28.96%
EY 17.64 -10.29 1.00 1.33 -1.66 2.61 2.68 40.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 9.33 2.00 3.00 1.99 2.50 6.26 -27.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/05/13 31/05/12 25/11/11 26/11/10 26/11/09 28/11/08 27/11/07 -
Price 0.375 0.26 0.14 0.20 0.54 0.56 1.10 -
P/RPS 2.18 10.90 22.94 16.23 6.59 6.40 2.15 0.25%
P/EPS 9.66 -9.03 175.00 83.33 -56.25 29.79 26.96 -17.01%
EY 10.35 -11.08 0.57 1.20 -1.78 3.36 3.71 20.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 8.67 3.50 3.33 1.85 1.95 4.53 -15.52%

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