[VINVEST] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 39.73%
YoY- 67.78%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,524 20,188 34,812 106,178 25,636 15,614 17,360 -20.07%
PBT 570 -3,274 4,970 12,134 7,232 5,648 5,702 -31.86%
Tax -6 -12 0 0 0 0 0 -
NP 564 -3,286 4,970 12,134 7,232 5,648 5,702 -31.98%
-
NP to SH 564 -3,286 4,970 12,134 7,232 5,648 5,702 -31.98%
-
Tax Rate 1.05% - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,960 23,474 29,842 94,044 18,404 9,966 11,658 -16.46%
-
Net Worth 24,171 120,267 139,451 90,564 27,798 15,733 5,895 26.49%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 24,171 120,267 139,451 90,564 27,798 15,733 5,895 26.49%
NOSH 402,857 410,749 466,393 338,938 69,272 63,035 4,500 111.43%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.47% -16.28% 14.28% 11.43% 28.21% 36.17% 32.85% -
ROE 2.33% -2.73% 3.56% 13.40% 26.02% 35.90% 96.72% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.12 4.91 7.46 31.33 37.01 24.77 385.74 -62.21%
EPS 0.14 -0.80 1.22 3.58 10.44 8.96 126.70 -67.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.2928 0.299 0.2672 0.4013 0.2496 1.31 -40.17%
Adjusted Per Share Value based on latest NOSH - 338,782
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.47 2.08 3.59 10.96 2.65 1.61 1.79 -19.97%
EPS 0.06 -0.34 0.51 1.25 0.75 0.58 0.59 -31.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.1241 0.1439 0.0935 0.0287 0.0162 0.0061 26.40%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.22 0.54 0.54 1.02 1.79 0.70 0.00 -
P/RPS 19.59 10.99 7.23 3.26 4.84 2.83 0.00 -
P/EPS 157.14 -67.50 50.67 28.49 17.15 7.81 0.00 -
EY 0.64 -1.48 1.97 3.51 5.83 12.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 1.84 1.81 3.82 4.46 2.80 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 16/02/05 -
Price 0.20 0.56 0.52 1.02 1.62 1.36 1.63 -
P/RPS 17.81 11.39 6.97 3.26 4.38 5.49 0.42 86.68%
P/EPS 142.86 -70.00 48.80 28.49 15.52 15.18 1.29 119.06%
EY 0.70 -1.43 2.05 3.51 6.44 6.59 77.73 -54.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 1.91 1.74 3.82 4.04 5.45 1.24 17.88%

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