[VIS] QoQ Annualized Quarter Result on 31-Jul-2013 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 29.92%
YoY- -168.1%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 13,768 15,072 3,623 4,278 2,438 596 9,747 25.97%
PBT 468 2,324 -2,395 -2,162 -3,086 -3,400 -438 -
Tax 0 0 0 0 0 0 0 -
NP 468 2,324 -2,395 -2,162 -3,086 -3,400 -438 -
-
NP to SH 468 2,324 -2,395 -2,162 -3,086 -3,400 -438 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 13,300 12,748 6,018 6,441 5,524 3,996 10,185 19.52%
-
Net Worth 16,278 17,029 16,100 17,126 17,144 18,214 18,956 -9.68%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 16,278 17,029 16,100 17,126 17,144 18,214 18,956 -9.68%
NOSH 101,739 100,172 100,630 100,745 100,849 101,190 99,772 1.31%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 3.40% 15.42% -66.11% -50.55% -126.58% -570.47% -4.49% -
ROE 2.88% 13.65% -14.88% -12.63% -18.00% -18.67% -2.31% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 13.53 15.05 3.60 4.25 2.42 0.59 9.77 24.31%
EPS 0.46 2.32 -2.38 -2.15 -3.06 -3.36 0.44 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.16 0.17 0.17 0.18 0.19 -10.85%
Adjusted Per Share Value based on latest NOSH - 98,750
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 5.24 5.74 1.38 1.63 0.93 0.23 3.71 25.96%
EPS 0.18 0.88 -0.91 -0.82 -1.17 -1.29 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0619 0.0648 0.0613 0.0652 0.0652 0.0693 0.0721 -9.69%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.255 0.645 0.575 0.415 0.285 0.13 0.14 -
P/RPS 1.88 4.29 15.97 9.77 11.79 22.07 1.43 20.06%
P/EPS 55.43 27.80 -24.16 -19.33 -9.31 -3.87 -31.89 -
EY 1.80 3.60 -4.14 -5.17 -10.74 -25.85 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 3.79 3.59 2.44 1.68 0.72 0.74 66.74%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 24/06/14 28/03/14 13/12/13 27/09/13 17/06/13 12/03/13 27/12/12 -
Price 0.27 0.745 0.60 0.585 0.27 0.20 0.12 -
P/RPS 2.00 4.95 16.67 13.77 11.17 33.96 1.23 38.40%
P/EPS 58.70 32.11 -25.21 -27.25 -8.82 -5.95 -27.33 -
EY 1.70 3.11 -3.97 -3.67 -11.33 -16.80 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 4.38 3.75 3.44 1.59 1.11 0.63 93.41%

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