[VIS] QoQ Cumulative Quarter Result on 31-Oct-2011 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- 1.05%
YoY- -8.6%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 6,040 2,140 1,364 15,653 12,609 8,885 4,460 22.42%
PBT -605 -983 -288 2,030 2,009 1,492 1,081 -
Tax 0 0 0 0 0 0 0 -
NP -605 -983 -288 2,030 2,009 1,492 1,081 -
-
NP to SH -605 -983 -288 2,030 2,009 1,492 1,081 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,645 3,123 1,652 13,623 10,600 7,393 3,379 57.03%
-
Net Worth 18,149 18,055 18,868 19,094 18,813 18,818 18,799 -2.32%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 18,149 18,055 18,868 19,094 18,813 18,818 18,799 -2.32%
NOSH 100,833 100,306 99,310 100,495 67,190 67,207 67,142 31.17%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -10.02% -45.93% -21.11% 12.97% 15.93% 16.79% 24.24% -
ROE -3.33% -5.44% -1.53% 10.63% 10.68% 7.93% 5.75% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 5.99 2.13 1.37 15.58 18.77 13.22 6.64 -6.64%
EPS -0.60 -0.98 -0.29 2.02 2.99 2.22 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.19 0.28 0.28 0.28 -25.53%
Adjusted Per Share Value based on latest NOSH - 105,000
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 2.31 0.82 0.52 5.98 4.82 3.39 1.70 22.70%
EPS -0.23 -0.38 -0.11 0.78 0.77 0.57 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0689 0.0721 0.0729 0.0718 0.0719 0.0718 -2.33%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.14 0.16 0.16 0.26 0.27 0.22 0.12 -
P/RPS 2.34 7.50 11.65 1.67 1.44 1.66 1.81 18.69%
P/EPS -23.33 -16.33 -55.17 12.87 9.03 9.91 7.45 -
EY -4.29 -6.13 -1.81 7.77 11.07 10.09 13.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.84 1.37 0.96 0.79 0.43 48.79%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 19/06/12 26/03/12 22/12/11 21/09/11 21/06/11 23/03/11 -
Price 0.13 0.14 0.19 0.14 0.24 0.22 0.12 -
P/RPS 2.17 6.56 13.83 0.90 1.28 1.66 1.81 12.86%
P/EPS -21.67 -14.29 -65.52 6.93 8.03 9.91 7.45 -
EY -4.62 -7.00 -1.53 14.43 12.46 10.09 13.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 1.00 0.74 0.86 0.79 0.43 41.05%

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