T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
29 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 5.96 | -9.65 | -7.63 | -128.0% | 0.00 | -0.79 | 38.6% | 70.5% | 296.4% | 84.1% | ||||||||
30 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 9.71 | -2.34 | -1.93 | -19.8% | 0.00 | -0.20 | 11.8% | 50.2% | 34.6% | 544.6% | ||||||||
31 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 8.68 | -1.96 | -1.43 | -16.5% | 0.00 | -0.15 | 58.4% | 62.3% | 97.3% | 292.5% | ||||||||
29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 20.84 | -62.00 | -52.89 | -253.7% | 0.00 | -5.46 | 3.2% | 16.8% | 10.0% | 27.2% | ||||||||
30 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 20.19 | -57.24 | -48.10 | -238.2% | 0.00 | -4.96 | 3.6% | 30.2% | 11207.9% | 8735.0% | ||||||||
30 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 19.48 | 2.95 | 0.43 | 2.2% | 0.00 | 0.04 | 15.4% | 38.8% | 41.7% | 82.0% | ||||||||
31 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 23.04 | 3.97 | 0.74 | 3.2% | 0.00 | 0.08 | 8.0% | 11.0% | 101.0% | 204.5% | ||||||||
28 Feb 23 | 31 Dec 22 | Other | 31 Dec 22 | 25.04 | -85.94 | -72.65 | -290.1% | 0.00 | -7.50 | 13.4% | 44.0% | 13142.4% | 6011.0% | ||||||||
30 Nov 22 | 30 Sep 22 | Other | 31 Dec 22 | 28.91 | 6.76 | 0.56 | 1.9% | 0.00 | 0.06 | 9.2% | 205.0% | 76.8% | 133.7% | ||||||||
30 Aug 22 | 30 Jun 22 | Other | 31 Dec 22 | 31.83 | 7.65 | 2.40 | 7.6% | 0.00 | 0.25 | 53.3% | 155.4% | 438.3% | 3.6% | ||||||||
31 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 20.77 | 2.06 | -0.71 | -3.4% | 0.00 | -0.07 | 19.4% | 5.1% | 157.8% | 208.6% | ||||||||
28 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 17.39 | 2.59 | 1.23 | 7.1% | 0.00 | 0.13 | 83.4% | 12.6% | 174.3% | 36.2% | ||||||||
30 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 9.48 | -2.19 | -1.66 | -17.5% | 0.00 | -0.18 | 23.9% | 27.9% | 171.3% | 513.8% | ||||||||
30 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 12.46 | 4.29 | 2.32 | 18.6% | 0.00 | 0.26 | 43.0% | 73.3% | 254.5% | 27.9% | ||||||||
30 Jun 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 21.89 | 1.71 | 0.66 | 3.0% | 0.00 | 0.11 | 10.0% | 75.0% | 27.4% | 53.8% | ||||||||
31 Mar 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 19.89 | 1.61 | 0.90 | 4.5% | 0.00 | 0.11 | 51.3% | 313.7% | 125.5% | 891.2% | ||||||||
30 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 13.15 | 1.00 | 0.40 | 3.0% | 0.00 | 0.01 | 71.8% | 17.0% | 78.0% | 81.0% | ||||||||
28 Aug 20 | 30 Jun 20 | Other | 30 Jun 20 | 46.61 | 2.39 | 1.81 | 3.9% | 0.00 | 0.03 | 272.8% | 277.2% | 28.1% | 358.2% | ||||||||
30 Jun 20 | 31 Mar 20 | Other | 30 Jun 20 | 12.50 | 2.90 | 1.42 | 11.3% | 0.00 | 0.03 | 160.1% | 16.7% | 1457.1% | 355.8% | ||||||||
29 Apr 20 | 31 Dec 19 | Other | 30 Jun 20 | 4.81 | 0.57 | 0.09 | 1.9% | 0.00 | 0.00 | 57.2% | 89.3% | 95.7% | 100.2% | ||||||||
29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 11.24 | 2.47 | 2.11 | 18.8% | 0.00 | 0.04 | 9.0% | 50.4% | 400.3% | 130.3% | ||||||||
30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 12.36 | -0.68 | -0.70 | -5.7% | 0.00 | -0.01 | 17.7% | 36.9% | 26.9% | 81.9% | ||||||||
31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 15.02 | -0.54 | -0.55 | -3.7% | 0.00 | -0.01 | 66.7% | 57.2% | 99.1% | 127.6% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 45.10 | -66.45 | -60.28 | -133.7% | 0.00 | -1.06 | 98.9% | 35.4% | 764.0% | 2187.7% | ||||||||
30 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 22.68 | -9.62 | -6.98 | -30.8% | 0.00 | -0.14 | 15.7% | 63.1% | 79.9% | 211.3% | ||||||||
30 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 19.60 | -3.90 | -3.88 | -19.8% | 0.00 | -0.11 | 44.1% | 57.3% | 293.3% | 167.9% | ||||||||
31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 35.05 | 3.97 | 2.01 | 5.7% | 0.00 | 0.06 | 5.2% | 14.6% | 176.1% | 61.7% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 33.31 | 0.46 | -2.63 | -7.9% | 0.00 | -0.08 | 45.8% | 27.6% | 142.0% | 420.9% | ||||||||
30 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 61.45 | 11.02 | 6.27 | 10.2% | 0.00 | 0.19 | 33.8% | 9.9% | 9.7% | 48.4% | ||||||||
30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 45.94 | 9.10 | 5.71 | 12.4% | 0.00 | 0.18 | 11.9% | 62.2% | 9.0% | 72.8% | ||||||||
31 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 41.03 | 8.58 | 5.24 | 12.8% | 0.00 | 0.16 | 10.8% | 71.0% | 538.5% | 73.6% | ||||||||
28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 46.01 | 0.74 | 0.82 | 1.8% | 0.00 | 0.03 | 17.7% | 24.3% | 93.2% | 61.8% | ||||||||
29 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 55.91 | 16.25 | 12.15 | 21.7% | 0.00 | 0.39 | 54.0% | 151.5% | 42.2% | 80.3% | ||||||||
30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 121.56 | 32.29 | 21.01 | 17.3% | 0.00 | 0.85 | 14.1% | 1306.6% | 5.8% | 1540.3% | ||||||||
12 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 141.54 | 33.30 | 19.87 | 14.0% | 0.00 | 0.81 | 133.0% | 1911.1% | 824.7% | 2052.9% | ||||||||
26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 60.76 | 6.75 | 2.15 | 3.5% | 0.00 | 0.11 | 173.3% | 335.0% | 68.1% | 468.6% | ||||||||
30 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 22.23 | 6.74 | 6.74 | 30.3% | 0.00 | 0.53 | 157.3% | 88.3% | 562.0% | 433.7% | ||||||||
28 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 8.64 | -1.46 | -1.46 | -16.9% | 0.00 | -0.14 | 22.8% | 42.5% | 258.1% | 193.9% | ||||||||
29 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 7.04 | 0.92 | 0.92 | 13.1% | 0.00 | 0.10 | 49.6% | 71.9% | 258.3% | 80.2% | ||||||||
27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 13.97 | -0.56 | -0.58 | -4.2% | 0.00 | -0.08 | 18.3% | 20.1% | 71.1% | 118.2% |
EPS | -6.59 sen |
Trailing PE (Sector Median: 23.6) | 0.0 |
PEG | 0.0 |
Altman Z | -0.4 |
Beaver | -0.032 |
Current Ratio | 2.95 |
Debt-Equity (DE) Ratio | 0.27 |
FCF Yield | -6.49 % |
Revenue QoQ | -38.6 % |
Revenue YoY | -70.49% |
Profit QoQ | -296.36 % |
Profit YoY | 84.14 % |
Profit Margin (Sector Median: -1.1) | -141.35 % |
ROE (ROIC: -22.02) | -23.34 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 23.6) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: -1.1) | |
ROE (ROIC: -12.44) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.44 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -7.63 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 230.82 |
Expected Revenue (M) | 4691.52 |
Expected Growth (%) | 60.0 |
No transaction in the last 2 months.
Market Cap: 58 M.
Market Cap Class: Shrimp
Number of Shares: 969 M.
Adjusted Float: 43.0%.
Stock highly correlated with
HWGB (64%)
ASIAPLY (62%)
MEDIAC (59%)
COASTAL (57%)
VinVest Capital Holdings Berhad (Previously known as Vivocom), is a public company listed on the Ace Market of Bursa Malaysia Securities Berhad. In 2015, the Group diversified into the construction and aluminium design and fabrication industries when it acquired Neata Aluminium (Malaysia) Sdn Bhd and Vivocom Enterprise Sdn Bhd. In 2021, the Group diversified into the sand and minerals to overseas market. At present, the Group core activities comprised construction, property, aluminium design and fabrication and telecommunication engineering services.
Sectors: Technology, Software, Penny Stocks
Code: 0069
Website: http://www.vinvest.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 8-Oct-2021
Shareholder | % | Value (M) |
---|---|---|
Golden Key Portfolio Sdn Bhd | 18.7% | 10.87 |
Chia Kok Teong | 18.1% | 10.52 |
Dato' Seri Chia Kok Teong | 13.9% | 8.08 |
Ang Li-Hann | 6.3% | 3.66 |
Cheong Soo Han | 1.4% | 0.81 |
Fan Ruey Yin | 1.4% | 0.81 |
UOB Kay Hian Pte Ltd | 1.0% | 0.58 |
Goh Swee Sim | 0.7% | 0.41 |
Lai Wee Kiat | 0.5% | 0.29 |
Mohammad Sobri bin Saad | 0.5% | 0.29 |
See Jovin | 0.3% | 0.17 |
Chow Choon Futt | 0.2% | 0.12 |
Leong Wei Lun | 0.2% | 0.12 |
Chee Chan Sau | 0.2% | 0.12 |
J.P. Morgan Securities plc | 0.2% | 0.12 |
Yap Meng Heng | 0.2% | 0.12 |
Ting Chek Hua | 0.2% | 0.12 |
Ang Ming Tat | 0.2% | 0.12 |
Tan Hong Xin | 0.2% | 0.12 |
Lau Hooi Lin | 0.1% | 0.06 |
Chua Siew Chen | 0.1% | 0.06 |
Nur Sabrina Binti Saharuddin | 0.1% | 0.06 |
Chai Wai Ann | 0.1% | 0.06 |
Low Tee Chow | 0.1% | 0.06 |
Lee Chooi Sia | 0.1% | 0.06 |
Lam Ah Mei | 0.1% | 0.06 |
Chor Sek Choon | 0.1% | 0.06 |