[VIS] QoQ Quarter Result on 30-Apr-2013 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
17-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 18.35%
YoY- 0.14%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 3,768 414 1,990 1,070 149 3,746 3,900 -2.26%
PBT 581 -773 -79 -694 -850 133 379 32.84%
Tax 0 0 0 0 0 0 0 -
NP 581 -773 -79 -694 -850 133 379 32.84%
-
NP to SH 581 -773 -79 -694 -850 133 379 32.84%
-
Tax Rate 0.00% - - - - 0.00% 0.00% -
Total Cost 3,187 1,187 2,069 1,764 999 3,613 3,521 -6.41%
-
Net Worth 17,029 16,062 16,787 17,098 18,214 19,712 17,952 -3.44%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 17,029 16,062 16,787 17,098 18,214 19,712 17,952 -3.44%
NOSH 100,172 100,389 98,750 100,579 101,190 103,750 99,736 0.29%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.42% -186.71% -3.97% -64.86% -570.47% 3.55% 9.72% -
ROE 3.41% -4.81% -0.47% -4.06% -4.67% 0.67% 2.11% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 3.76 0.41 2.02 1.06 0.15 3.61 3.91 -2.56%
EPS 0.58 -0.77 -0.08 -0.69 -0.84 0.13 0.38 32.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.17 0.18 0.19 0.18 -3.72%
Adjusted Per Share Value based on latest NOSH - 100,579
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 1.44 0.16 0.76 0.41 0.06 1.43 1.49 -2.24%
EPS 0.22 -0.30 -0.03 -0.27 -0.32 0.05 0.14 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0613 0.0641 0.0653 0.0696 0.0753 0.0686 -3.52%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.645 0.575 0.415 0.285 0.13 0.14 0.14 -
P/RPS 17.15 139.43 20.59 26.79 88.29 3.88 3.58 183.36%
P/EPS 111.21 -74.68 -518.75 -41.30 -15.48 109.21 36.84 108.45%
EY 0.90 -1.34 -0.19 -2.42 -6.46 0.92 2.71 -51.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.59 2.44 1.68 0.72 0.74 0.78 186.05%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 13/12/13 27/09/13 17/06/13 12/03/13 27/12/12 28/09/12 -
Price 0.745 0.60 0.585 0.27 0.20 0.12 0.13 -
P/RPS 19.81 145.49 29.03 25.38 135.83 3.32 3.32 227.90%
P/EPS 128.45 -77.92 -731.25 -39.13 -23.81 93.61 34.21 140.99%
EY 0.78 -1.28 -0.14 -2.56 -4.20 1.07 2.92 -58.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.75 3.44 1.59 1.11 0.63 0.72 232.14%

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