[VINVEST] YoY TTM Result on 30-Jun-2009 [#4]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -93.41%
YoY- -98.01%
View:
Show?
TTM Result
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 22,484 3,533 13,376 25,853 83,320 57,840 18,298 3.21%
PBT 4,114 -8,459 -95,617 250 12,558 10,234 7,198 -8.23%
Tax -426 -3 -16 0 0 0 0 -
NP 3,688 -8,462 -95,633 250 12,558 10,234 7,198 -9.76%
-
NP to SH 3,688 -8,462 -95,633 250 12,558 10,234 7,198 -9.76%
-
Tax Rate 10.35% - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,796 11,995 109,009 25,603 70,762 47,606 11,100 8.42%
-
Net Worth 224,262 16,135 24,321 122,990 75,100 22,865 20,112 44.83%
Dividend
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 224,262 16,135 24,321 122,990 75,100 22,865 20,112 44.83%
NOSH 659,595 403,397 405,359 419,333 340,746 98,348 63,047 43.42%
Ratio Analysis
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.40% -239.51% -714.96% 0.97% 15.07% 17.69% 39.34% -
ROE 1.64% -52.44% -393.20% 0.20% 16.72% 44.76% 35.79% -
Per Share
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.41 0.88 3.30 6.17 24.45 58.81 29.02 -28.03%
EPS 0.56 -2.10 -23.59 0.06 3.69 10.41 11.42 -37.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.04 0.06 0.2933 0.2204 0.2325 0.319 0.98%
Adjusted Per Share Value based on latest NOSH - 419,333
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.32 0.36 1.38 2.67 8.60 5.97 1.89 3.19%
EPS 0.38 -0.87 -9.87 0.03 1.30 1.06 0.74 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2314 0.0167 0.0251 0.1269 0.0775 0.0236 0.0208 44.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.26 0.18 0.24 0.60 0.84 1.60 1.59 -
P/RPS 7.63 20.55 7.27 9.73 3.44 2.72 5.48 5.21%
P/EPS 46.50 -8.58 -1.02 1,006.40 22.79 15.38 13.93 20.34%
EY 2.15 -11.65 -98.30 0.10 4.39 6.50 7.18 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 4.50 4.00 2.05 3.81 6.88 4.98 -25.08%
Price Multiplier on Announcement Date
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/02/13 26/08/11 27/08/10 28/08/09 29/08/08 17/08/07 22/08/06 -
Price 0.23 0.08 0.28 0.60 0.76 1.36 1.16 -
P/RPS 6.75 9.13 8.49 9.73 3.11 2.31 4.00 8.37%
P/EPS 41.14 -3.81 -1.19 1,006.40 20.62 13.07 10.16 23.96%
EY 2.43 -26.22 -84.26 0.10 4.85 7.65 9.84 -19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 2.00 4.67 2.05 3.45 5.85 3.64 -22.71%

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