[VIS] QoQ Annualized Quarter Result on 31-Oct-2007 [#4]

Announcement Date
26-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 210.07%
YoY- -13.24%
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 7,636 6,624 8,220 9,612 7,700 5,582 8,744 -8.64%
PBT -881 -920 256 252 -244 -954 244 -
Tax -1 0 0 43 -24 -24 -24 -88.00%
NP -882 -920 256 295 -268 -978 220 -
-
NP to SH -882 -920 256 295 -268 -978 220 -
-
Tax Rate - - 0.00% -17.06% - - 9.84% -
Total Cost 8,518 7,544 7,964 9,317 7,968 6,560 8,524 -0.04%
-
Net Worth 16,717 17,333 16,639 17,431 17,419 16,746 17,874 -4.36%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 16,717 17,333 16,639 17,431 17,419 16,746 17,874 -4.36%
NOSH 66,868 66,666 63,999 67,045 66,999 66,986 68,750 -1.83%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -11.56% -13.89% 3.11% 3.07% -3.48% -17.52% 2.52% -
ROE -5.28% -5.31% 1.54% 1.69% -1.54% -5.84% 1.23% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 11.42 9.94 12.84 14.34 11.49 8.33 12.72 -6.94%
EPS -1.32 -1.38 0.40 0.44 -0.40 -1.46 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.26 0.26 0.26 0.25 0.26 -2.58%
Adjusted Per Share Value based on latest NOSH - 67,027
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 2.91 2.52 3.13 3.66 2.93 2.12 3.33 -8.60%
EPS -0.34 -0.35 0.10 0.11 -0.10 -0.37 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0636 0.066 0.0633 0.0663 0.0663 0.0637 0.068 -4.36%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.13 0.17 0.21 0.29 0.30 0.39 0.37 -
P/RPS 1.14 1.71 1.64 2.02 2.61 4.68 2.91 -46.49%
P/EPS -9.85 -12.32 52.50 65.91 -75.00 -26.71 115.63 -
EY -10.15 -8.12 1.90 1.52 -1.33 -3.74 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.81 1.12 1.15 1.56 1.42 -48.84%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 23/09/08 17/06/08 25/03/08 26/12/07 25/09/07 20/06/07 27/03/07 -
Price 0.13 0.19 0.15 0.28 0.29 0.27 0.40 -
P/RPS 1.14 1.91 1.17 1.95 2.52 3.24 3.15 -49.24%
P/EPS -9.85 -13.77 37.50 63.64 -72.50 -18.49 125.00 -
EY -10.15 -7.26 2.67 1.57 -1.38 -5.41 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.73 0.58 1.08 1.12 1.08 1.54 -51.54%

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