[VIS] QoQ Annualized Quarter Result on 30-Apr-2010 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 92.59%
YoY- 93.61%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 17,840 19,683 15,505 12,122 6,116 3,210 2,748 246.82%
PBT 4,324 2,250 1,460 -40 -540 -962 -818 -
Tax 0 -29 -42 0 0 -16 -10 -
NP 4,324 2,221 1,417 -40 -540 -978 -829 -
-
NP to SH 4,324 2,221 1,417 -40 -540 -978 -829 -
-
Tax Rate 0.00% 1.29% 2.88% - - - - -
Total Cost 13,516 17,462 14,088 12,162 6,656 4,188 3,577 142.01%
-
Net Worth 18,799 17,445 16,146 15,333 14,849 15,406 15,382 14.26%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - 335 - - - - - -
Div Payout % - 15.11% - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 18,799 17,445 16,146 15,333 14,849 15,406 15,382 14.26%
NOSH 67,142 67,099 67,278 66,666 67,499 66,986 66,881 0.25%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 24.24% 11.28% 9.14% -0.33% -8.83% -30.47% -30.18% -
ROE 23.00% 12.73% 8.78% -0.26% -3.64% -6.35% -5.39% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 26.57 29.33 23.05 18.18 9.06 4.79 4.11 245.85%
EPS 6.44 3.31 2.11 -0.06 -0.80 -1.46 -1.24 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.24 0.23 0.22 0.23 0.23 13.97%
Adjusted Per Share Value based on latest NOSH - 67,647
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 6.81 7.52 5.92 4.63 2.34 1.23 1.05 246.59%
EPS 1.65 0.85 0.54 -0.02 -0.21 -0.37 -0.32 -
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0666 0.0617 0.0586 0.0567 0.0588 0.0587 14.33%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.12 0.07 0.05 0.10 0.19 0.20 0.20 -
P/RPS 0.45 0.24 0.22 0.55 2.10 4.17 4.87 -79.47%
P/EPS 1.86 2.11 2.37 -166.67 -23.75 -13.70 -16.13 -
EY 53.67 47.29 42.13 -0.60 -4.21 -7.30 -6.20 -
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.21 0.43 0.86 0.87 0.87 -37.40%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 22/12/10 29/09/10 21/06/10 23/03/10 23/12/09 15/09/09 -
Price 0.12 0.05 0.08 0.08 0.06 0.07 0.08 -
P/RPS 0.45 0.17 0.35 0.44 0.66 1.46 1.95 -62.27%
P/EPS 1.86 1.51 3.80 -133.33 -7.50 -4.79 -6.45 -
EY 53.67 66.20 26.33 -0.75 -13.33 -20.86 -15.50 -
DY 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.19 0.33 0.35 0.27 0.30 0.35 14.66%

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