[VIS] QoQ Annualized Quarter Result on 30-Apr-2008 [#2]

Announcement Date
17-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- -459.38%
YoY- 5.93%
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 2,144 9,311 7,636 6,624 8,220 9,612 7,700 -57.19%
PBT -356 -1,491 -881 -920 256 252 -244 28.49%
Tax 0 -2 -1 0 0 43 -24 -
NP -356 -1,493 -882 -920 256 295 -268 20.73%
-
NP to SH -356 -1,493 -882 -920 256 295 -268 20.73%
-
Tax Rate - - - - 0.00% -17.06% - -
Total Cost 2,500 10,804 8,518 7,544 7,964 9,317 7,968 -53.66%
-
Net Worth 16,430 16,084 16,717 17,333 16,639 17,431 17,419 -3.80%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 16,430 16,084 16,717 17,333 16,639 17,431 17,419 -3.80%
NOSH 68,461 67,018 66,868 66,666 63,999 67,045 66,999 1.44%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -16.60% -16.03% -11.56% -13.89% 3.11% 3.07% -3.48% -
ROE -2.17% -9.28% -5.28% -5.31% 1.54% 1.69% -1.54% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 3.13 13.89 11.42 9.94 12.84 14.34 11.49 -57.81%
EPS -0.52 -2.23 -1.32 -1.38 0.40 0.44 -0.40 19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.25 0.26 0.26 0.26 0.26 -5.17%
Adjusted Per Share Value based on latest NOSH - 67,179
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 0.82 3.54 2.91 2.52 3.13 3.66 2.93 -57.04%
EPS -0.14 -0.57 -0.34 -0.35 0.10 0.11 -0.10 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0612 0.0636 0.066 0.0633 0.0663 0.0663 -3.84%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.03 0.13 0.13 0.17 0.21 0.29 0.30 -
P/RPS 0.96 0.94 1.14 1.71 1.64 2.02 2.61 -48.50%
P/EPS -5.77 -5.84 -9.85 -12.32 52.50 65.91 -75.00 -81.77%
EY -17.33 -17.14 -10.15 -8.12 1.90 1.52 -1.33 449.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.54 0.52 0.65 0.81 1.12 1.15 -76.46%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 19/03/09 31/12/08 23/09/08 17/06/08 25/03/08 26/12/07 25/09/07 -
Price 0.06 0.13 0.13 0.19 0.15 0.28 0.29 -
P/RPS 1.92 0.94 1.14 1.91 1.17 1.95 2.52 -16.51%
P/EPS -11.54 -5.84 -9.85 -13.77 37.50 63.64 -72.50 -70.46%
EY -8.67 -17.14 -10.15 -7.26 2.67 1.57 -1.38 238.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.54 0.52 0.73 0.58 1.08 1.12 -63.03%

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