[VIS] QoQ Cumulative Quarter Result on 31-Jul-2010 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 5415.0%
YoY- 270.9%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 8,885 4,460 19,683 11,629 6,061 1,529 3,210 97.50%
PBT 1,492 1,081 2,250 1,095 -20 -135 -962 -
Tax 0 0 -29 -32 0 0 -16 -
NP 1,492 1,081 2,221 1,063 -20 -135 -978 -
-
NP to SH 1,492 1,081 2,221 1,063 -20 -135 -978 -
-
Tax Rate 0.00% 0.00% 1.29% 2.92% - - - -
Total Cost 7,393 3,379 17,462 10,566 6,081 1,664 4,188 46.21%
-
Net Worth 18,818 18,799 17,445 16,146 15,333 14,849 15,406 14.30%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - 335 - - - - -
Div Payout % - - 15.11% - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 18,818 18,799 17,445 16,146 15,333 14,849 15,406 14.30%
NOSH 67,207 67,142 67,099 67,278 66,666 67,499 66,986 0.22%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 16.79% 24.24% 11.28% 9.14% -0.33% -8.83% -30.47% -
ROE 7.93% 5.75% 12.73% 6.58% -0.13% -0.91% -6.35% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 13.22 6.64 29.33 17.28 9.09 2.27 4.79 97.12%
EPS 2.22 1.61 3.31 1.58 -0.03 -0.20 -1.46 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.26 0.24 0.23 0.22 0.23 14.05%
Adjusted Per Share Value based on latest NOSH - 67,267
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 3.39 1.70 7.52 4.44 2.31 0.58 1.23 96.94%
EPS 0.57 0.41 0.85 0.41 -0.01 -0.05 -0.37 -
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0718 0.0666 0.0617 0.0586 0.0567 0.0588 14.39%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.22 0.12 0.07 0.05 0.10 0.19 0.20 -
P/RPS 1.66 1.81 0.24 0.29 1.10 8.39 4.17 -45.97%
P/EPS 9.91 7.45 2.11 3.16 -333.33 -95.00 -13.70 -
EY 10.09 13.42 47.29 31.60 -0.30 -1.05 -7.30 -
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.43 0.27 0.21 0.43 0.86 0.87 -6.24%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 21/06/11 23/03/11 22/12/10 29/09/10 21/06/10 23/03/10 23/12/09 -
Price 0.22 0.12 0.05 0.08 0.08 0.06 0.07 -
P/RPS 1.66 1.81 0.17 0.46 0.88 2.65 1.46 8.96%
P/EPS 9.91 7.45 1.51 5.06 -266.67 -30.00 -4.79 -
EY 10.09 13.42 66.20 19.75 -0.38 -3.33 -20.86 -
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.43 0.19 0.33 0.35 0.27 0.30 91.03%

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