[VIS] QoQ Annualized Quarter Result on 30-Apr-2009 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
17-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- -75.84%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 6,116 3,210 2,748 2,826 2,144 9,311 7,636 -13.72%
PBT -540 -962 -818 -626 -356 -1,491 -881 -27.77%
Tax 0 -16 -10 0 0 -2 -1 -
NP -540 -978 -829 -626 -356 -1,493 -882 -27.83%
-
NP to SH -540 -978 -829 -626 -356 -1,493 -882 -27.83%
-
Tax Rate - - - - - - - -
Total Cost 6,656 4,188 3,577 3,452 2,500 10,804 8,518 -15.12%
-
Net Worth 14,849 15,406 15,382 15,982 16,430 16,084 16,717 -7.57%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 14,849 15,406 15,382 15,982 16,430 16,084 16,717 -7.57%
NOSH 67,499 66,986 66,881 66,595 68,461 67,018 66,868 0.62%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -8.83% -30.47% -30.18% -22.15% -16.60% -16.03% -11.56% -
ROE -3.64% -6.35% -5.39% -3.92% -2.17% -9.28% -5.28% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 9.06 4.79 4.11 4.24 3.13 13.89 11.42 -14.26%
EPS -0.80 -1.46 -1.24 -0.94 -0.52 -2.23 -1.32 -28.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.23 0.24 0.24 0.24 0.25 -8.14%
Adjusted Per Share Value based on latest NOSH - 67,575
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 2.34 1.23 1.05 1.08 0.82 3.56 2.92 -13.68%
EPS -0.21 -0.37 -0.32 -0.24 -0.14 -0.57 -0.34 -27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0588 0.0587 0.061 0.0627 0.0614 0.0638 -7.54%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 29/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.19 0.20 0.20 0.08 0.03 0.13 0.13 -
P/RPS 2.10 4.17 4.87 1.89 0.96 0.94 1.14 50.10%
P/EPS -23.75 -13.70 -16.13 -8.51 -5.77 -5.84 -9.85 79.52%
EY -4.21 -7.30 -6.20 -11.75 -17.33 -17.14 -10.15 -44.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.87 0.33 0.13 0.54 0.52 39.72%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 23/12/09 15/09/09 17/06/09 19/03/09 31/12/08 23/09/08 -
Price 0.06 0.07 0.08 0.05 0.06 0.13 0.13 -
P/RPS 0.66 1.46 1.95 1.18 1.92 0.94 1.14 -30.46%
P/EPS -7.50 -4.79 -6.45 -5.32 -11.54 -5.84 -9.85 -16.57%
EY -13.33 -20.86 -15.50 -18.80 -8.67 -17.14 -10.15 19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.35 0.21 0.25 0.54 0.52 -35.32%

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