[VIS] QoQ Annualized Quarter Result on 31-Jan-2010 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 44.79%
YoY- -51.69%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 19,683 15,505 12,122 6,116 3,210 2,748 2,826 263.42%
PBT 2,250 1,460 -40 -540 -962 -818 -626 -
Tax -29 -42 0 0 -16 -10 0 -
NP 2,221 1,417 -40 -540 -978 -829 -626 -
-
NP to SH 2,221 1,417 -40 -540 -978 -829 -626 -
-
Tax Rate 1.29% 2.88% - - - - - -
Total Cost 17,462 14,088 12,162 6,656 4,188 3,577 3,452 193.80%
-
Net Worth 17,445 16,146 15,333 14,849 15,406 15,382 15,982 5.99%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 335 - - - - - - -
Div Payout % 15.11% - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 17,445 16,146 15,333 14,849 15,406 15,382 15,982 5.99%
NOSH 67,099 67,278 66,666 67,499 66,986 66,881 66,595 0.50%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 11.28% 9.14% -0.33% -8.83% -30.47% -30.18% -22.15% -
ROE 12.73% 8.78% -0.26% -3.64% -6.35% -5.39% -3.92% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 29.33 23.05 18.18 9.06 4.79 4.11 4.24 261.77%
EPS 3.31 2.11 -0.06 -0.80 -1.46 -1.24 -0.94 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.23 0.22 0.23 0.23 0.24 5.46%
Adjusted Per Share Value based on latest NOSH - 67,499
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 7.49 5.90 4.61 2.33 1.22 1.05 1.08 262.38%
EPS 0.85 0.54 -0.02 -0.21 -0.37 -0.32 -0.24 -
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0614 0.0583 0.0565 0.0586 0.0585 0.0608 6.03%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 29/04/09 -
Price 0.07 0.05 0.10 0.19 0.20 0.20 0.08 -
P/RPS 0.24 0.22 0.55 2.10 4.17 4.87 1.89 -74.64%
P/EPS 2.11 2.37 -166.67 -23.75 -13.70 -16.13 -8.51 -
EY 47.29 42.13 -0.60 -4.21 -7.30 -6.20 -11.75 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.43 0.86 0.87 0.87 0.33 -12.48%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 29/09/10 21/06/10 23/03/10 23/12/09 15/09/09 17/06/09 -
Price 0.05 0.08 0.08 0.06 0.07 0.08 0.05 -
P/RPS 0.17 0.35 0.44 0.66 1.46 1.95 1.18 -72.42%
P/EPS 1.51 3.80 -133.33 -7.50 -4.79 -6.45 -5.32 -
EY 66.20 26.33 -0.75 -13.33 -20.86 -15.50 -18.80 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 0.35 0.27 0.30 0.35 0.21 -6.43%

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