[VIS] QoQ Annualized Quarter Result on 31-Jul-2009 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- -32.48%
YoY- 6.04%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 12,122 6,116 3,210 2,748 2,826 2,144 9,311 19.28%
PBT -40 -540 -962 -818 -626 -356 -1,491 -91.09%
Tax 0 0 -16 -10 0 0 -2 -
NP -40 -540 -978 -829 -626 -356 -1,493 -91.10%
-
NP to SH -40 -540 -978 -829 -626 -356 -1,493 -91.10%
-
Tax Rate - - - - - - - -
Total Cost 12,162 6,656 4,188 3,577 3,452 2,500 10,804 8.23%
-
Net Worth 15,333 14,849 15,406 15,382 15,982 16,430 16,084 -3.14%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 15,333 14,849 15,406 15,382 15,982 16,430 16,084 -3.14%
NOSH 66,666 67,499 66,986 66,881 66,595 68,461 67,018 -0.35%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -0.33% -8.83% -30.47% -30.18% -22.15% -16.60% -16.03% -
ROE -0.26% -3.64% -6.35% -5.39% -3.92% -2.17% -9.28% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 18.18 9.06 4.79 4.11 4.24 3.13 13.89 19.71%
EPS -0.06 -0.80 -1.46 -1.24 -0.94 -0.52 -2.23 -91.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.23 0.23 0.24 0.24 0.24 -2.80%
Adjusted Per Share Value based on latest NOSH - 67,173
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 4.61 2.33 1.22 1.05 1.08 0.82 3.54 19.30%
EPS -0.02 -0.21 -0.37 -0.32 -0.24 -0.14 -0.57 -89.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0565 0.0586 0.0585 0.0608 0.0625 0.0612 -3.19%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 29/04/09 30/01/09 31/10/08 -
Price 0.10 0.19 0.20 0.20 0.08 0.03 0.13 -
P/RPS 0.55 2.10 4.17 4.87 1.89 0.96 0.94 -30.11%
P/EPS -166.67 -23.75 -13.70 -16.13 -8.51 -5.77 -5.84 839.64%
EY -0.60 -4.21 -7.30 -6.20 -11.75 -17.33 -17.14 -89.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.86 0.87 0.87 0.33 0.13 0.54 -14.12%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 21/06/10 23/03/10 23/12/09 15/09/09 17/06/09 19/03/09 31/12/08 -
Price 0.08 0.06 0.07 0.08 0.05 0.06 0.13 -
P/RPS 0.44 0.66 1.46 1.95 1.18 1.92 0.94 -39.79%
P/EPS -133.33 -7.50 -4.79 -6.45 -5.32 -11.54 -5.84 709.40%
EY -0.75 -13.33 -20.86 -15.50 -18.80 -8.67 -17.14 -87.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.30 0.35 0.21 0.25 0.54 -25.16%

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