[VINVEST] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -69.56%
YoY- -166.12%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 66,512 3,576 2,262 10,094 17,406 53,089 12,818 28.82%
PBT 14,586 -2,873 285 -1,637 2,485 6,067 3,616 23.92%
Tax -79 0 -3 -6 0 0 0 -
NP 14,507 -2,873 282 -1,643 2,485 6,067 3,616 23.82%
-
NP to SH 14,507 -2,873 282 -1,643 2,485 6,067 3,616 23.82%
-
Tax Rate 0.54% - 1.05% - 0.00% 0.00% 0.00% -
Total Cost 52,005 6,449 1,980 11,737 14,921 47,022 9,202 30.52%
-
Net Worth 154,180 12,139 24,171 120,267 139,451 90,564 27,798 30.14%
Dividend
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 154,180 12,139 24,171 120,267 139,451 90,564 27,798 30.14%
NOSH 700,821 404,647 402,857 410,749 466,393 338,938 69,272 42.75%
Ratio Analysis
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.81% -80.34% 12.47% -16.28% 14.28% 11.43% 28.21% -
ROE 9.41% -23.67% 1.17% -1.37% 1.78% 6.70% 13.01% -
Per Share
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.49 0.88 0.56 2.46 3.73 15.66 18.50 -9.75%
EPS 2.07 -0.71 0.07 -0.40 0.61 1.79 5.22 -13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.03 0.06 0.2928 0.299 0.2672 0.4013 -8.83%
Adjusted Per Share Value based on latest NOSH - 396,470
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.86 0.37 0.23 1.04 1.80 5.48 1.32 28.85%
EPS 1.50 -0.30 0.03 -0.17 0.26 0.63 0.37 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1591 0.0125 0.0249 0.1241 0.1439 0.0935 0.0287 30.13%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.29 0.24 0.22 0.54 0.54 1.02 1.79 -
P/RPS 3.06 27.16 39.18 21.97 14.47 6.51 9.67 -16.22%
P/EPS 14.01 -33.80 314.29 -135.00 101.35 56.98 34.29 -12.86%
EY 7.14 -2.96 0.32 -0.74 0.99 1.75 2.92 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 8.00 3.67 1.84 1.81 3.82 4.46 -17.07%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/08/13 29/08/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.395 0.28 0.20 0.56 0.52 1.02 1.62 -
P/RPS 4.16 31.68 35.62 22.79 13.93 6.51 8.75 -10.80%
P/EPS 19.08 -39.44 285.71 -140.00 97.60 56.98 31.03 -7.20%
EY 5.24 -2.54 0.35 -0.71 1.02 1.75 3.22 7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 9.33 3.33 1.91 1.74 3.82 4.04 -11.69%

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