[VIS] QoQ Quarter Result on 31-Jan-2011 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- -6.57%
YoY- 900.74%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 3,044 3,724 4,425 4,460 8,054 5,568 4,531 -23.23%
PBT 21 517 410 1,081 1,154 1,115 115 -67.71%
Tax 0 0 0 0 3 -32 0 -
NP 21 517 410 1,081 1,157 1,083 115 -67.71%
-
NP to SH 21 517 410 1,081 1,157 1,083 115 -67.71%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -0.26% 2.87% 0.00% -
Total Cost 3,023 3,207 4,015 3,379 6,897 4,485 4,416 -22.27%
-
Net Worth 19,950 18,800 18,865 18,799 17,489 16,144 15,558 17.97%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - 336 - - -
Div Payout % - - - - 29.07% - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 19,950 18,800 18,865 18,799 17,489 16,144 15,558 17.97%
NOSH 105,000 67,142 67,377 67,142 67,267 67,267 67,647 33.95%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 0.69% 13.88% 9.27% 24.24% 14.37% 19.45% 2.54% -
ROE 0.11% 2.75% 2.17% 5.75% 6.62% 6.71% 0.74% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 2.90 5.55 6.57 6.64 11.97 8.28 6.70 -42.69%
EPS 0.02 0.77 0.61 1.61 1.72 1.61 0.17 -75.89%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.19 0.28 0.28 0.28 0.26 0.24 0.23 -11.92%
Adjusted Per Share Value based on latest NOSH - 67,142
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 1.16 1.42 1.69 1.70 3.08 2.13 1.73 -23.33%
EPS 0.01 0.20 0.16 0.41 0.44 0.41 0.04 -60.21%
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0762 0.0718 0.072 0.0718 0.0668 0.0617 0.0594 18.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.26 0.27 0.22 0.12 0.07 0.05 0.10 -
P/RPS 8.97 4.87 3.35 1.81 0.58 0.60 1.49 229.85%
P/EPS 1,300.00 35.06 36.15 7.45 4.07 3.11 58.82 683.12%
EY 0.08 2.85 2.77 13.42 24.57 32.20 1.70 -86.89%
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 1.37 0.96 0.79 0.43 0.27 0.21 0.43 116.06%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 22/12/11 21/09/11 21/06/11 23/03/11 22/12/10 29/09/10 21/06/10 -
Price 0.14 0.24 0.22 0.12 0.05 0.08 0.08 -
P/RPS 4.83 4.33 3.35 1.81 0.42 0.97 1.19 153.80%
P/EPS 700.00 31.17 36.15 7.45 2.91 4.97 47.06 501.85%
EY 0.14 3.21 2.77 13.42 34.40 20.13 2.13 -83.63%
DY 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.79 0.43 0.19 0.33 0.35 64.50%

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