[VINVEST] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock

[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD

Announcement Date

28-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- 8111.36%

YoY- 5374.19%

Quarter Report

VINVEST's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	98,671	66,008	120,434	25,565	3,533	13,376	25,853	22.85%
YoY %	49.48%	-45.19%	371.09%	623.61%	-73.59%	-48.26%	-	-
Horiz. %	381.66%	255.32%	465.84%	98.89%	13.67%	51.74%	100.00%	-
PBT	12,951	3,724	25,466	7,673	-8,451	-95,617	197	90.27%
YoY %	247.77%	-85.38%	231.89%	190.79%	91.16%	-48,636.55%	-	-
Horiz. %	6,574.11%	1,890.36%	12,926.90%	3,894.92%	-4,289.85%	-48,536.55%	100.00%	-
Tax	-3,126	-21	73	-885	-3	-16	0	-
YoY %	-14,785.71%	-128.77%	108.25%	-29,400.00%	81.25%	0.00%	-	-
Horiz. %	19,537.50%	131.25%	-456.25%	5,531.25%	18.75%	100.00%	-	-
NP	9,825	3,703	25,539	6,788	-8,454	-95,633	197	82.36%
YoY %	165.33%	-85.50%	276.24%	180.29%	91.16%	-48,644.67%	-	-
Horiz. %	4,987.31%	1,879.70%	12,963.96%	3,445.69%	-4,291.37%	-48,544.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,355	3,703	25,539	6,788	-8,454	-95,633	197	77.87%
YoY %	125.63%	-85.50%	276.24%	180.29%	91.16%	-48,644.67%	-	-
Horiz. %	4,241.12%	1,879.70%	12,963.96%	3,445.69%	-4,291.37%	-48,544.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.14%	0.56%	-0.29%	11.53%	-	-	0.00%	-
YoY %	4,210.71%	293.10%	-102.52%	0.00%	-	-	-	-
Horiz. %	209.37%	4.86%	-2.52%	100.00%	-	-	-	-
Total Cost	88,846	62,305	94,895	18,777	11,987	109,009	25,656	21.03%
YoY %	42.60%	-34.34%	405.38%	56.64%	-89.00%	324.89%	-	-
Horiz. %	346.30%	242.85%	369.87%	73.19%	46.72%	424.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	336,895	169,788	161,372	75,770	16,102	24,323	115,560	17.87%
YoY %	98.42%	5.22%	112.98%	370.56%	-33.80%	-78.95%	-	-
Horiz. %	291.53%	146.93%	139.64%	65.57%	13.93%	21.05%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	336,895	169,788	161,372	75,770	16,102	24,323	115,560	17.87%
YoY %	98.42%	5.22%	112.98%	370.56%	-33.80%	-78.95%	-	-
Horiz. %	291.53%	146.93%	139.64%	65.57%	13.93%	21.05%	100.00%	-
NOSH	1,347,580	707,450	701,620	378,850	402,571	405,396	393,999	20.80%
YoY %	90.48%	0.83%	85.20%	-5.89%	-0.70%	2.89%	-	-
Horiz. %	342.03%	179.56%	178.08%	96.16%	102.18%	102.89%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	9.96%	5.61%	21.21%	26.55%	-239.29%	-714.96%	0.76%	-
YoY %	77.54%	-73.55%	-20.11%	111.10%	66.53%	-94,173.68%	-	-
Horiz. %	1,310.53%	738.16%	2,790.79%	3,493.42%	-31,485.53%	-94,073.68%	100.00%	-
ROE	2.48%	2.18%	15.83%	8.96%	-52.50%	-393.17%	0.17%	-
YoY %	13.76%	-86.23%	76.67%	117.07%	86.65%	-231,376.47%	-	-
Horiz. %	1,458.82%	1,282.35%	9,311.76%	5,270.59%	-30,882.35%	-231,276.47%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	7.32	9.33	17.17	6.75	0.88	3.30	6.56	1.69%
YoY %	-21.54%	-45.66%	154.37%	667.05%	-73.33%	-49.70%	-	-
Horiz. %	111.59%	142.23%	261.74%	102.90%	13.41%	50.30%	100.00%	-
EPS	0.62	0.47	3.64	1.79	-2.10	-23.59	0.05	47.24%
YoY %	31.91%	-87.09%	103.35%	185.24%	91.10%	-47,280.00%	-	-
Horiz. %	1,240.00%	940.00%	7,280.00%	3,580.00%	-4,200.00%	-47,180.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.25	0.24	0.23	0.20	0.04	0.06	0.2933	-2.42%
YoY %	4.17%	4.35%	15.00%	400.00%	-33.33%	-79.54%	-	-
Horiz. %	85.24%	81.83%	78.42%	68.19%	13.64%	20.46%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 659,595
RPS	10.18	6.81	12.43	2.64	0.36	1.38	2.67	22.83%
YoY %	49.49%	-45.21%	370.83%	633.33%	-73.91%	-48.31%	-	-
Horiz. %	381.27%	255.06%	465.54%	98.88%	13.48%	51.69%	100.00%	-
EPS	0.86	0.38	2.64	0.70	-0.87	-9.87	0.02	78.25%
YoY %	126.32%	-85.61%	277.14%	180.46%	91.19%	-49,450.00%	-	-
Horiz. %	4,300.00%	1,900.00%	13,200.00%	3,500.00%	-4,350.00%	-49,350.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3476	0.1752	0.1665	0.0782	0.0166	0.0251	0.1192	17.87%
YoY %	98.40%	5.23%	112.92%	371.08%	-33.86%	-78.94%	-	-
Horiz. %	291.61%	146.98%	139.68%	65.60%	13.93%	21.06%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	-
Price	0.275	0.145	0.255	0.26	0.18	0.24	0.60	-
P/RPS	3.76	1.55	1.49	3.85	20.51	7.27	9.14	-12.76%
YoY %	142.58%	4.03%	-61.30%	-81.23%	182.12%	-20.46%	-	-
Horiz. %	41.14%	16.96%	16.30%	42.12%	224.40%	79.54%	100.00%	-
P/EPS	44.35	27.70	7.01	14.51	-8.57	-1.02	1,200.00	-39.76%
YoY %	60.11%	295.15%	-51.69%	269.31%	-740.20%	-100.09%	-	-
Horiz. %	3.70%	2.31%	0.58%	1.21%	-0.71%	-0.09%	100.00%	-
EY	2.25	3.61	14.27	6.89	-11.67	-98.29	0.08	66.99%
YoY %	-37.67%	-74.70%	107.11%	159.04%	88.13%	-122,962.50%	-	-
Horiz. %	2,812.50%	4,512.50%	17,837.50%	8,612.50%	-14,587.50%	-122,862.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.10	0.60	1.11	1.30	4.50	4.00	2.05	-9.12%
YoY %	83.33%	-45.95%	-14.62%	-71.11%	12.50%	95.12%	-	-
Horiz. %	53.66%	29.27%	54.15%	63.41%	219.51%	195.12%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/02/16	27/02/15	28/02/14	28/02/13	26/08/11	27/08/10	28/08/09	-
Price	0.23	0.14	0.265	0.23	0.08	0.28	0.60	-
P/RPS	3.14	1.50	1.54	3.41	9.12	8.49	9.14	-15.14%
YoY %	109.33%	-2.60%	-54.84%	-62.61%	7.42%	-7.11%	-	-
Horiz. %	34.35%	16.41%	16.85%	37.31%	99.78%	92.89%	100.00%	-
P/EPS	37.10	26.75	7.28	12.84	-3.81	-1.19	1,200.00	-41.39%
YoY %	38.69%	267.45%	-43.30%	437.01%	-220.17%	-100.10%	-	-
Horiz. %	3.09%	2.23%	0.61%	1.07%	-0.32%	-0.10%	100.00%	-
EY	2.70	3.74	13.74	7.79	-26.25	-84.25	0.08	71.74%
YoY %	-27.81%	-72.78%	76.38%	129.68%	68.84%	-105,412.50%	-	-
Horiz. %	3,375.00%	4,675.00%	17,175.00%	9,737.50%	-32,812.50%	-105,312.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.92	0.58	1.15	1.15	2.00	4.67	2.05	-11.58%
YoY %	58.62%	-49.57%	0.00%	-42.50%	-57.17%	127.80%	-	-
Horiz. %	44.88%	28.29%	56.10%	56.10%	97.56%	227.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos