[VINVEST] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -13.52%
YoY- 754.59%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 47,937 103,106 197,894 425,353 50,550 69,185 137,272 -14.93%
PBT 4,051 -12,741 38,261 109,122 8,274 5,588 29,677 -26.37%
Tax -1,200 0 -9,450 -22,965 0 0 94 -
NP 2,851 -12,741 28,810 86,157 8,274 5,588 29,772 -30.27%
-
NP to SH 2,024 -11,677 22,972 70,714 8,274 5,588 29,772 -33.85%
-
Tax Rate 29.62% - 24.70% 21.05% 0.00% 0.00% -0.32% -
Total Cost 45,085 115,847 169,084 339,196 42,276 63,597 107,500 -12.50%
-
Net Worth 453,162 438,917 455,105 437,102 225,672 167,639 161,499 17.19%
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 453,162 438,917 455,105 437,102 225,672 167,639 161,499 17.19%
NOSH 5,664,539 5,664,535 3,250,754 3,234,221 1,128,363 698,499 702,169 37.85%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.95% -12.36% 14.56% 20.26% 16.37% 8.08% 21.69% -
ROE 0.45% -2.66% 5.05% 16.18% 3.67% 3.33% 18.43% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.85 2.11 6.09 13.62 4.48 9.90 19.55 -38.25%
EPS 0.03 -0.27 0.71 2.27 0.73 0.80 4.24 -53.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.14 0.14 0.20 0.24 0.23 -14.98%
Adjusted Per Share Value based on latest NOSH - 3,234,221
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.95 10.64 20.42 43.89 5.22 7.14 14.16 -14.92%
EPS 0.21 -1.20 2.37 7.30 0.85 0.58 3.07 -33.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4676 0.4529 0.4696 0.451 0.2329 0.173 0.1666 17.19%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.015 0.025 0.13 0.20 0.18 0.22 0.295 -
P/RPS 1.77 1.18 2.14 1.47 4.02 2.22 1.51 2.47%
P/EPS 41.97 -10.44 18.40 8.83 24.55 27.50 6.96 31.81%
EY 2.38 -9.58 5.44 11.32 4.07 3.64 14.37 -24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.93 1.43 0.90 0.92 1.28 -25.41%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/06/20 30/11/18 30/11/17 29/11/16 30/11/15 28/11/14 27/11/13 -
Price 0.03 0.02 0.125 0.17 0.32 0.175 0.25 -
P/RPS 3.54 0.95 2.05 1.25 7.14 1.77 1.28 16.92%
P/EPS 83.94 -8.35 17.69 7.51 43.64 21.88 5.90 50.41%
EY 1.19 -11.97 5.65 13.32 2.29 4.57 16.96 -33.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.22 0.89 1.21 1.60 0.73 1.09 -14.95%

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