[VINVEST] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 53.92%
YoY- 35914.52%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Revenue 319,015 37,913 51,889 102,954 489 3,114 12,175 65.18%
PBT 81,842 6,206 4,191 22,258 62 -28 3,035 65.91%
Tax -17,224 0 0 71 0 -3 -6,084 17.34%
NP 64,618 6,206 4,191 22,329 62 -31 -3,049 -
-
NP to SH 53,036 6,206 4,191 22,329 62 -31 -3,049 -
-
Tax Rate 21.05% 0.00% 0.00% -0.32% 0.00% - 200.46% -
Total Cost 254,397 31,707 47,698 80,625 427 3,145 15,224 54.15%
-
Net Worth 437,102 225,672 167,639 161,499 9,299 18,599 117,610 22.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Net Worth 437,102 225,672 167,639 161,499 9,299 18,599 117,610 22.35%
NOSH 3,234,221 1,128,363 698,499 702,169 310,000 310,000 406,533 37.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
NP Margin 20.26% 16.37% 8.08% 21.69% 12.68% -1.00% -25.04% -
ROE 12.13% 2.75% 2.50% 13.83% 0.67% -0.17% -2.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
RPS 10.22 3.36 7.43 14.66 0.16 1.00 2.99 20.79%
EPS 1.70 0.55 0.60 3.18 0.02 -0.01 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.20 0.24 0.23 0.03 0.06 0.2893 -10.55%
Adjusted Per Share Value based on latest NOSH - 704,684
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
RPS 32.92 3.91 5.35 10.62 0.05 0.32 1.26 65.11%
EPS 5.47 0.64 0.43 2.30 0.01 0.00 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.451 0.2329 0.173 0.1666 0.0096 0.0192 0.1214 22.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 31/03/11 31/03/10 -
Price 0.20 0.18 0.22 0.295 0.36 0.22 0.46 -
P/RPS 1.96 5.36 2.96 2.01 228.22 21.90 15.36 -27.12%
P/EPS 11.77 32.73 36.67 9.28 1,800.00 -2,200.00 -61.33 -
EY 8.49 3.06 2.73 10.78 0.06 -0.05 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.90 0.92 1.28 12.00 3.67 1.59 -1.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 CAGR
Date 29/11/16 30/11/15 28/11/14 27/11/13 29/11/12 27/05/11 27/05/10 -
Price 0.17 0.32 0.175 0.25 0.26 0.20 0.32 -
P/RPS 1.66 9.52 2.36 1.71 164.83 19.91 10.69 -24.89%
P/EPS 10.01 58.18 29.17 7.86 1,300.00 -2,000.00 -42.67 -
EY 9.99 1.72 3.43 12.72 0.08 -0.05 -2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.60 0.73 1.09 8.67 3.33 1.11 1.33%

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