[VINVEST] YoY Quarter Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -2593.61%
YoY- 90.89%
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 13,966 17,480 19,968 419 1,201 4,540 9,668 5.81%
PBT -565 3,208 6,956 -8,431 -92,582 -1,258 2,283 -
Tax -18 2 -426 0 -2 0 0 -
NP -583 3,210 6,530 -8,431 -92,584 -1,258 2,283 -
-
NP to SH -583 3,210 6,530 -8,431 -92,584 -1,258 2,283 -
-
Tax Rate - -0.06% 6.12% - - - 0.00% -
Total Cost 14,549 14,270 13,438 8,850 93,785 5,798 7,385 10.98%
-
Net Worth 174,899 160,499 224,262 16,135 24,321 122,990 75,100 13.87%
Dividend
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 174,899 160,499 224,262 16,135 24,321 122,990 75,100 13.87%
NOSH 728,750 697,826 659,595 403,397 405,359 419,333 340,746 12.39%
Ratio Analysis
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -4.17% 18.36% 32.70% -2,012.17% -7,708.91% -27.71% 23.61% -
ROE -0.33% 2.00% 2.91% -52.25% -380.67% -1.02% 3.04% -
Per Share
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.92 2.50 3.03 0.10 0.30 1.08 2.84 -5.83%
EPS -0.08 0.46 0.99 -2.09 -22.84 -0.30 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.34 0.04 0.06 0.2933 0.2204 1.31%
Adjusted Per Share Value based on latest NOSH - 403,397
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.44 1.80 2.06 0.04 0.12 0.47 1.00 5.76%
EPS -0.06 0.33 0.67 -0.87 -9.55 -0.13 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1656 0.2314 0.0167 0.0251 0.1269 0.0775 13.87%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.145 0.255 0.26 0.18 0.24 0.60 0.84 -
P/RPS 7.57 10.18 8.59 173.30 81.00 55.42 29.61 -18.91%
P/EPS -181.25 55.43 26.26 -8.61 -1.05 -200.00 125.37 -
EY -0.55 1.80 3.81 -11.61 -95.17 -0.50 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.11 0.76 4.50 4.00 2.05 3.81 -24.72%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/02/15 28/02/14 28/02/13 26/08/11 27/08/10 28/08/09 29/08/08 -
Price 0.14 0.265 0.23 0.08 0.28 0.60 0.76 -
P/RPS 7.31 10.58 7.60 77.02 94.51 55.42 26.79 -18.09%
P/EPS -175.00 57.61 23.23 -3.83 -1.23 -200.00 113.43 -
EY -0.57 1.74 4.30 -26.12 -81.57 -0.50 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.15 0.68 2.00 4.67 2.05 3.45 -23.96%

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