[VINVEST] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -26.21%
YoY- -18.28%
Quarter Report
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Revenue 188,889 346,095 41,456 94,001 86,969 3,576 5,544 72.06%
PBT 34,667 79,078 -3,121 17,091 21,604 -2,873 -93,695 -
Tax -6,401 -18,173 -18 152 -505 0 -13 159.48%
NP 28,266 60,905 -3,139 17,243 21,099 -2,873 -93,708 -
-
NP to SH 23,930 49,775 -3,139 17,243 21,099 -2,873 -93,708 -
-
Tax Rate 18.46% 22.98% - -0.89% 2.34% - - -
Total Cost 160,623 285,190 44,595 76,758 65,870 6,449 99,252 7.68%
-
Net Worth 444,499 815,837 333,485 169,418 154,988 10,499 34,199 48.36%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Net Worth 444,499 815,837 333,485 169,418 154,988 10,499 34,199 48.36%
NOSH 3,174,999 2,472,235 1,042,142 705,909 704,495 350,000 570,000 30.23%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
NP Margin 14.96% 17.60% -7.57% 18.34% 24.26% -80.34% -1,690.26% -
ROE 5.38% 6.10% -0.94% 10.18% 13.61% -27.36% -274.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
RPS 5.95 14.00 3.98 13.32 12.34 1.02 0.97 32.18%
EPS 0.75 2.01 -0.30 2.44 2.99 -0.82 -16.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.33 0.32 0.24 0.22 0.03 0.06 13.91%
Adjusted Per Share Value based on latest NOSH - 705,909
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
RPS 19.49 35.71 4.28 9.70 8.97 0.37 0.57 72.16%
EPS 2.47 5.14 -0.32 1.78 2.18 -0.30 -9.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4587 0.8419 0.3441 0.1748 0.1599 0.0108 0.0353 48.35%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 -
Price 0.12 0.235 0.12 0.225 0.29 0.24 0.22 -
P/RPS 2.02 1.68 3.02 1.69 2.35 23.49 22.62 -31.03%
P/EPS 15.92 11.67 -39.84 9.21 9.68 -29.24 -1.34 -
EY 6.28 8.57 -2.51 10.86 10.33 -3.42 -74.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.71 0.38 0.94 1.32 8.00 3.67 -20.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 23/08/13 29/08/12 25/02/11 -
Price 0.13 0.28 0.105 0.24 0.395 0.28 0.20 -
P/RPS 2.19 2.00 2.64 1.80 3.20 27.40 20.56 -29.13%
P/EPS 17.25 13.91 -34.86 9.83 13.19 -34.11 -1.22 -
EY 5.80 7.19 -2.87 10.18 7.58 -2.93 -82.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 0.33 1.00 1.80 9.33 3.33 -17.81%

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