[VIS] QoQ Annualized Quarter Result on 31-Jul-2007 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 72.6%
YoY- -133.56%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 6,624 8,220 9,612 7,700 5,582 8,744 6,309 3.30%
PBT -920 256 252 -244 -954 244 314 -
Tax 0 0 43 -24 -24 -24 26 -
NP -920 256 295 -268 -978 220 340 -
-
NP to SH -920 256 295 -268 -978 220 340 -
-
Tax Rate - 0.00% -17.06% - - 9.84% -8.28% -
Total Cost 7,544 7,964 9,317 7,968 6,560 8,524 5,969 16.91%
-
Net Worth 17,333 16,639 17,431 17,419 16,746 17,874 14,491 12.69%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 17,333 16,639 17,431 17,419 16,746 17,874 14,491 12.69%
NOSH 66,666 63,999 67,045 66,999 66,986 68,750 55,737 12.69%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -13.89% 3.11% 3.07% -3.48% -17.52% 2.52% 5.39% -
ROE -5.31% 1.54% 1.69% -1.54% -5.84% 1.23% 2.35% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 9.94 12.84 14.34 11.49 8.33 12.72 11.32 -8.30%
EPS -1.38 0.40 0.44 -0.40 -1.46 0.32 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.25 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 66,744
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 2.53 3.14 3.67 2.94 2.13 3.34 2.41 3.29%
EPS -0.35 0.10 0.11 -0.10 -0.37 0.08 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0635 0.0666 0.0665 0.064 0.0683 0.0553 12.75%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.17 0.21 0.29 0.30 0.39 0.37 0.41 -
P/RPS 1.71 1.64 2.02 2.61 4.68 2.91 3.62 -39.37%
P/EPS -12.32 52.50 65.91 -75.00 -26.71 115.63 67.21 -
EY -8.12 1.90 1.52 -1.33 -3.74 0.86 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 1.12 1.15 1.56 1.42 1.58 -44.71%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 17/06/08 25/03/08 26/12/07 25/09/07 20/06/07 27/03/07 26/12/06 -
Price 0.19 0.15 0.28 0.29 0.27 0.40 0.42 -
P/RPS 1.91 1.17 1.95 2.52 3.24 3.15 3.71 -35.79%
P/EPS -13.77 37.50 63.64 -72.50 -18.49 125.00 68.85 -
EY -7.26 2.67 1.57 -1.38 -5.41 0.80 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 1.08 1.12 1.08 1.54 1.62 -41.25%

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