[VINVEST] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 302.36%
YoY- 334.8%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Revenue 566,176 28,152 100,204 120,840 2,624 9,636 4,620 139.55%
PBT 133,196 3,692 18,632 27,824 344 -11,632 912 147.31%
Tax -32,712 0 0 -512 0 0 -12 320.89%
NP 100,484 3,692 18,632 27,312 344 -11,632 900 135.53%
-
NP to SH 79,484 3,692 18,632 27,312 344 -11,632 900 125.71%
-
Tax Rate 24.56% 0.00% 0.00% 1.84% 0.00% - 1.32% -
Total Cost 465,692 24,460 81,572 93,528 2,280 21,268 3,720 140.48%
-
Net Worth 711,430 295,359 169,381 147,822 17,199 12,116 22,499 87.29%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Net Worth 711,430 295,359 169,381 147,822 17,199 12,116 22,499 87.29%
NOSH 2,453,209 922,999 705,757 703,917 430,000 403,888 375,000 40.66%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
NP Margin 17.75% 13.11% 18.59% 22.60% 13.11% -120.71% 19.48% -
ROE 11.17% 1.25% 11.00% 18.48% 2.00% -96.00% 4.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
RPS 23.08 3.05 14.20 17.17 0.61 2.39 1.23 70.34%
EPS 3.24 0.40 2.64 3.88 0.08 -2.88 0.24 60.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.32 0.24 0.21 0.04 0.03 0.06 33.14%
Adjusted Per Share Value based on latest NOSH - 703,917
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
RPS 58.42 2.90 10.34 12.47 0.27 0.99 0.48 139.25%
EPS 8.20 0.38 1.92 2.82 0.04 -1.20 0.09 126.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7341 0.3048 0.1748 0.1525 0.0177 0.0125 0.0232 87.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 30/03/12 30/09/10 -
Price 0.27 0.125 0.24 0.22 0.08 0.28 0.18 -
P/RPS 1.17 4.10 1.69 1.28 13.11 11.74 14.61 -36.78%
P/EPS 8.33 31.25 9.09 5.67 100.00 -9.72 75.00 -32.91%
EY 12.00 3.20 11.00 17.64 1.00 -10.29 1.33 49.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.39 1.00 1.05 2.00 9.33 3.00 -19.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 31/03/12 30/09/10 CAGR
Date 12/05/16 29/05/15 30/05/14 14/05/13 25/11/11 31/05/12 26/11/10 -
Price 0.36 0.135 0.215 0.375 0.14 0.26 0.20 -
P/RPS 1.56 4.43 1.51 2.18 22.94 10.90 16.23 -34.65%
P/EPS 11.11 33.75 8.14 9.66 175.00 -9.03 83.33 -30.65%
EY 9.00 2.96 12.28 10.35 0.57 -11.08 1.20 44.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.42 0.90 1.79 3.50 8.67 3.33 -16.42%

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