[VIS] QoQ Cumulative Quarter Result on 31-Jan-2009 [#1]

Announcement Date
19-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- 94.04%
YoY- -239.06%
Quarter Report
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 3,210 2,061 1,413 536 9,311 5,727 3,312 -2.05%
PBT -962 -614 -313 -89 -1,491 -661 -460 63.31%
Tax -16 -8 0 0 -2 -1 0 -
NP -978 -622 -313 -89 -1,493 -662 -460 65.11%
-
NP to SH -978 -622 -313 -89 -1,493 -662 -460 65.11%
-
Tax Rate - - - - - - - -
Total Cost 4,188 2,683 1,726 625 10,804 6,389 3,772 7.20%
-
Net Worth 15,406 15,382 15,982 16,430 16,084 16,717 17,333 -7.53%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 15,406 15,382 15,982 16,430 16,084 16,717 17,333 -7.53%
NOSH 66,986 66,881 66,595 68,461 67,018 66,868 66,666 0.31%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -30.47% -30.18% -22.15% -16.60% -16.03% -11.56% -13.89% -
ROE -6.35% -4.04% -1.96% -0.54% -9.28% -3.96% -2.65% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 4.79 3.08 2.12 0.78 13.89 8.56 4.97 -2.42%
EPS -1.46 -0.93 -0.47 -0.13 -2.23 -0.99 -0.69 64.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.24 0.24 0.24 0.25 0.26 -7.82%
Adjusted Per Share Value based on latest NOSH - 68,461
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 1.23 0.79 0.54 0.20 3.56 2.19 1.26 -1.58%
EPS -0.37 -0.24 -0.12 -0.03 -0.57 -0.25 -0.18 61.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0587 0.061 0.0627 0.0614 0.0638 0.0662 -7.57%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 29/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.20 0.20 0.08 0.03 0.13 0.13 0.17 -
P/RPS 4.17 6.49 3.77 3.83 0.94 1.52 3.42 14.09%
P/EPS -13.70 -21.51 -17.02 -23.08 -5.84 -13.13 -24.64 -32.31%
EY -7.30 -4.65 -5.88 -4.33 -17.14 -7.62 -4.06 47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.33 0.13 0.54 0.52 0.65 21.38%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 15/09/09 17/06/09 19/03/09 31/12/08 23/09/08 17/06/08 -
Price 0.07 0.08 0.05 0.06 0.13 0.13 0.19 -
P/RPS 1.46 2.60 2.36 7.66 0.94 1.52 3.82 -47.24%
P/EPS -4.79 -8.60 -10.64 -46.15 -5.84 -13.13 -27.54 -68.74%
EY -20.86 -11.63 -9.40 -2.17 -17.14 -7.62 -3.63 219.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.21 0.25 0.54 0.52 0.73 -44.63%

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