[VINVEST] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 100.24%
YoY- 123.22%
View:
Show?
Cumulative Result
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 30,210 2,409 656 1,155 8,265 9,418 27,259 1.88%
PBT 6,956 -2,908 86 228 -966 2,024 2,171 23.55%
Tax -128 0 0 -3 -3 0 0 -
NP 6,828 -2,908 86 225 -969 2,024 2,171 23.14%
-
NP to SH 6,828 -2,908 86 225 -969 2,024 2,171 23.14%
-
Tax Rate 1.84% - 0.00% 1.32% - 0.00% 0.00% -
Total Cost 23,382 5,317 570 930 9,234 7,394 25,088 -1.27%
-
Net Worth 147,822 12,116 17,199 22,499 117,693 123,808 51,657 21.04%
Dividend
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 147,822 12,116 17,199 22,499 117,693 123,808 51,657 21.04%
NOSH 703,917 403,888 430,000 375,000 403,750 430,638 212,843 24.27%
Ratio Analysis
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.60% -120.71% 13.11% 19.48% -11.72% 21.49% 7.96% -
ROE 4.62% -24.00% 0.50% 1.00% -0.82% 1.63% 4.20% -
Per Share
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.29 0.60 0.15 0.31 2.05 2.19 12.81 -18.02%
EPS 0.97 -0.72 0.02 0.06 -0.24 0.47 1.02 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.03 0.04 0.06 0.2915 0.2875 0.2427 -2.59%
Adjusted Per Share Value based on latest NOSH - 375,000
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.12 0.25 0.07 0.12 0.85 0.97 2.81 1.91%
EPS 0.70 -0.30 0.01 0.02 -0.10 0.21 0.22 23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.0125 0.0177 0.0232 0.1214 0.1278 0.0533 21.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/03/13 30/03/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.22 0.28 0.08 0.18 0.58 0.72 1.52 -
P/RPS 5.13 46.94 52.44 58.44 28.33 32.92 11.87 -14.13%
P/EPS 22.68 -38.89 400.00 300.00 -241.67 153.19 149.02 -28.96%
EY 4.41 -2.57 0.25 0.33 -0.41 0.65 0.67 40.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 9.33 2.00 3.00 1.99 2.50 6.26 -27.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/05/13 31/05/12 25/11/11 26/11/10 26/11/09 28/11/08 27/11/07 -
Price 0.375 0.26 0.14 0.20 0.54 0.56 1.10 -
P/RPS 8.74 43.59 91.77 64.94 26.38 25.61 8.59 0.31%
P/EPS 38.66 -36.11 700.00 333.33 -225.00 119.15 107.84 -17.00%
EY 2.59 -2.77 0.14 0.30 -0.44 0.84 0.93 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 8.67 3.50 3.33 1.85 1.95 4.53 -15.52%

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