[VINVEST] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.3%
YoY- -80.18%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Revenue 140,216 164,128 566,176 28,152 100,204 120,840 2,624 84.35%
PBT 15,872 34,308 133,196 3,692 18,632 27,824 344 80.23%
Tax -4,676 -8,624 -32,712 0 0 -512 0 -
NP 11,196 25,684 100,484 3,692 18,632 27,312 344 70.82%
-
NP to SH 8,024 20,968 79,484 3,692 18,632 27,312 344 62.29%
-
Tax Rate 29.46% 25.14% 24.56% 0.00% 0.00% 1.84% 0.00% -
Total Cost 129,020 138,444 465,692 24,460 81,572 93,528 2,280 85.98%
-
Net Worth 475,486 452,790 711,430 295,359 169,381 147,822 17,199 66.59%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Net Worth 475,486 452,790 711,430 295,359 169,381 147,822 17,199 66.59%
NOSH 3,398,721 3,234,221 2,453,209 922,999 705,757 703,917 430,000 37.41%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
NP Margin 7.98% 15.65% 17.75% 13.11% 18.59% 22.60% 13.11% -
ROE 1.69% 4.63% 11.17% 1.25% 11.00% 18.48% 2.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 4.13 5.07 23.08 3.05 14.20 17.17 0.61 34.18%
EPS 0.24 0.64 3.24 0.40 2.64 3.88 0.08 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.29 0.32 0.24 0.21 0.04 21.24%
Adjusted Per Share Value based on latest NOSH - 922,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 14.47 16.94 58.42 2.90 10.34 12.47 0.27 84.43%
EPS 0.83 2.16 8.20 0.38 1.92 2.82 0.04 59.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4906 0.4672 0.7341 0.3048 0.1748 0.1525 0.0177 66.65%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/09/11 -
Price 0.075 0.16 0.27 0.125 0.24 0.22 0.08 -
P/RPS 1.82 3.15 1.17 4.10 1.69 1.28 13.11 -26.18%
P/EPS 31.75 24.68 8.33 31.25 9.09 5.67 100.00 -16.17%
EY 3.15 4.05 12.00 3.20 11.00 17.64 1.00 19.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.14 0.93 0.39 1.00 1.05 2.00 -18.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/09/11 CAGR
Date 31/05/18 31/05/17 12/05/16 29/05/15 30/05/14 14/05/13 25/11/11 -
Price 0.055 0.135 0.36 0.135 0.215 0.375 0.14 -
P/RPS 1.33 2.66 1.56 4.43 1.51 2.18 22.94 -35.45%
P/EPS 23.28 20.82 11.11 33.75 8.14 9.66 175.00 -26.66%
EY 4.30 4.80 9.00 2.96 12.28 10.35 0.57 36.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.96 1.24 0.42 0.90 1.79 3.50 -28.63%

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