[VIS] QoQ Annualized Quarter Result on 31-Jul-2012 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 58.97%
YoY- -130.11%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 2,438 596 9,747 8,053 4,280 5,456 15,653 -71.08%
PBT -3,086 -3,400 -438 -806 -1,966 -1,152 2,030 -
Tax 0 0 0 0 0 0 0 -
NP -3,086 -3,400 -438 -806 -1,966 -1,152 2,030 -
-
NP to SH -3,086 -3,400 -438 -806 -1,966 -1,152 2,030 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 5,524 3,996 10,185 8,859 6,246 6,608 13,623 -45.24%
-
Net Worth 17,144 18,214 18,956 18,149 18,055 18,868 19,094 -6.93%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 17,144 18,214 18,956 18,149 18,055 18,868 19,094 -6.93%
NOSH 100,849 101,190 99,772 100,833 100,306 99,310 100,495 0.23%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -126.58% -570.47% -4.49% -10.02% -45.93% -21.11% 12.97% -
ROE -18.00% -18.67% -2.31% -4.44% -10.89% -6.11% 10.63% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 2.42 0.59 9.77 7.99 4.27 5.49 15.58 -71.13%
EPS -3.06 -3.36 0.44 -0.80 -1.96 -1.16 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.19 0.18 0.18 0.19 0.19 -7.15%
Adjusted Per Share Value based on latest NOSH - 99,736
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.93 0.23 3.72 3.08 1.63 2.08 5.98 -71.11%
EPS -1.18 -1.30 -0.17 -0.31 -0.75 -0.44 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0696 0.0724 0.0693 0.0689 0.0721 0.0729 -6.89%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.285 0.13 0.14 0.14 0.16 0.16 0.26 -
P/RPS 11.79 22.07 1.43 1.75 3.75 2.91 1.67 268.45%
P/EPS -9.31 -3.87 -31.89 -17.50 -8.16 -13.79 12.87 -
EY -10.74 -25.85 -3.14 -5.71 -12.25 -7.25 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.72 0.74 0.78 0.89 0.84 1.37 14.58%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 17/06/13 12/03/13 27/12/12 28/09/12 19/06/12 26/03/12 22/12/11 -
Price 0.27 0.20 0.12 0.13 0.14 0.19 0.14 -
P/RPS 11.17 33.96 1.23 1.63 3.28 3.46 0.90 436.87%
P/EPS -8.82 -5.95 -27.33 -16.25 -7.14 -16.38 6.93 -
EY -11.33 -16.80 -3.66 -6.15 -14.00 -6.11 14.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.11 0.63 0.72 0.78 1.00 0.74 66.58%

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