[VIS] QoQ Annualized Quarter Result on 31-Oct-2010 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 56.7%
YoY- 327.1%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 16,812 17,770 17,840 19,683 15,505 12,122 6,116 96.59%
PBT 2,678 2,984 4,324 2,250 1,460 -40 -540 -
Tax 0 0 0 -29 -42 0 0 -
NP 2,678 2,984 4,324 2,221 1,417 -40 -540 -
-
NP to SH 2,678 2,984 4,324 2,221 1,417 -40 -540 -
-
Tax Rate 0.00% 0.00% 0.00% 1.29% 2.88% - - -
Total Cost 14,133 14,786 13,516 17,462 14,088 12,162 6,656 65.42%
-
Net Worth 18,813 18,818 18,799 17,445 16,146 15,333 14,849 17.13%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - 335 - - - -
Div Payout % - - - 15.11% - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 18,813 18,818 18,799 17,445 16,146 15,333 14,849 17.13%
NOSH 67,190 67,207 67,142 67,099 67,278 66,666 67,499 -0.30%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.93% 16.79% 24.24% 11.28% 9.14% -0.33% -8.83% -
ROE 14.24% 15.86% 23.00% 12.73% 8.78% -0.26% -3.64% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 25.02 26.44 26.57 29.33 23.05 18.18 9.06 97.20%
EPS 3.99 4.44 6.44 3.31 2.11 -0.06 -0.80 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.28 0.26 0.24 0.23 0.22 17.49%
Adjusted Per Share Value based on latest NOSH - 67,267
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 6.42 6.79 6.81 7.52 5.92 4.63 2.34 96.34%
EPS 1.02 1.14 1.65 0.85 0.54 -0.02 -0.21 -
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0718 0.0719 0.0718 0.0666 0.0617 0.0586 0.0567 17.09%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.27 0.22 0.12 0.07 0.05 0.10 0.19 -
P/RPS 1.08 0.83 0.45 0.24 0.22 0.55 2.10 -35.88%
P/EPS 6.77 4.95 1.86 2.11 2.37 -166.67 -23.75 -
EY 14.77 20.18 53.67 47.29 42.13 -0.60 -4.21 -
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.96 0.79 0.43 0.27 0.21 0.43 0.86 7.63%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 21/06/11 23/03/11 22/12/10 29/09/10 21/06/10 23/03/10 -
Price 0.24 0.22 0.12 0.05 0.08 0.08 0.06 -
P/RPS 0.96 0.83 0.45 0.17 0.35 0.44 0.66 28.46%
P/EPS 6.02 4.95 1.86 1.51 3.80 -133.33 -7.50 -
EY 16.61 20.18 53.67 66.20 26.33 -0.75 -13.33 -
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.43 0.19 0.33 0.35 0.27 116.94%

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