[VIS] QoQ Annualized Quarter Result on 30-Apr-2013 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
17-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 9.24%
YoY- -56.97%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 15,072 3,623 4,278 2,438 596 9,747 8,053 51.69%
PBT 2,324 -2,395 -2,162 -3,086 -3,400 -438 -806 -
Tax 0 0 0 0 0 0 0 -
NP 2,324 -2,395 -2,162 -3,086 -3,400 -438 -806 -
-
NP to SH 2,324 -2,395 -2,162 -3,086 -3,400 -438 -806 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 12,748 6,018 6,441 5,524 3,996 10,185 8,859 27.37%
-
Net Worth 17,029 16,100 17,126 17,144 18,214 18,956 18,149 -4.14%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 17,029 16,100 17,126 17,144 18,214 18,956 18,149 -4.14%
NOSH 100,172 100,630 100,745 100,849 101,190 99,772 100,833 -0.43%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.42% -66.11% -50.55% -126.58% -570.47% -4.49% -10.02% -
ROE 13.65% -14.88% -12.63% -18.00% -18.67% -2.31% -4.44% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 15.05 3.60 4.25 2.42 0.59 9.77 7.99 52.34%
EPS 2.32 -2.38 -2.15 -3.06 -3.36 0.44 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.17 0.18 0.19 0.18 -3.72%
Adjusted Per Share Value based on latest NOSH - 100,579
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 5.74 1.38 1.63 0.93 0.23 3.71 3.06 51.92%
EPS 0.88 -0.91 -0.82 -1.17 -1.29 -0.17 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0613 0.0652 0.0652 0.0693 0.0721 0.0691 -4.18%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.645 0.575 0.415 0.285 0.13 0.14 0.14 -
P/RPS 4.29 15.97 9.77 11.79 22.07 1.43 1.75 81.51%
P/EPS 27.80 -24.16 -19.33 -9.31 -3.87 -31.89 -17.50 -
EY 3.60 -4.14 -5.17 -10.74 -25.85 -3.14 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.59 2.44 1.68 0.72 0.74 0.78 186.05%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 13/12/13 27/09/13 17/06/13 12/03/13 27/12/12 28/09/12 -
Price 0.745 0.60 0.585 0.27 0.20 0.12 0.13 -
P/RPS 4.95 16.67 13.77 11.17 33.96 1.23 1.63 109.28%
P/EPS 32.11 -25.21 -27.25 -8.82 -5.95 -27.33 -16.25 -
EY 3.11 -3.97 -3.67 -11.33 -16.80 -3.66 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.75 3.44 1.59 1.11 0.63 0.72 232.14%

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