[VIS] QoQ TTM Result on 31-Jan-2007 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -8.75%
YoY- 207.69%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 9,612 7,213 5,695 7,464 6,309 4,871 3,405 99.36%
PBT 252 -490 -995 220 237 543 756 -51.82%
Tax 43 11 14 20 26 -2 0 -
NP 295 -479 -981 240 263 541 756 -46.50%
-
NP to SH 295 -479 -981 240 263 541 756 -46.50%
-
Tax Rate -17.06% - - -9.09% -10.97% 0.37% 0.00% -
Total Cost 9,317 7,692 6,676 7,224 6,046 4,330 2,649 130.74%
-
Net Worth 17,427 17,353 16,759 17,874 17,266 17,482 14,818 11.38%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 17,427 17,353 16,759 17,874 17,266 17,482 14,818 11.38%
NOSH 67,027 66,744 67,037 68,750 66,410 67,241 54,881 14.21%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 3.07% -6.64% -17.23% 3.22% 4.17% 11.11% 22.20% -
ROE 1.69% -2.76% -5.85% 1.34% 1.52% 3.09% 5.10% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 14.34 10.81 8.50 10.86 9.50 7.24 6.20 74.62%
EPS 0.44 -0.72 -1.46 0.35 0.40 0.80 1.38 -53.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.25 0.26 0.26 0.26 0.27 -2.47%
Adjusted Per Share Value based on latest NOSH - 68,750
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 3.67 2.75 2.17 2.85 2.41 1.86 1.30 99.37%
EPS 0.11 -0.18 -0.37 0.09 0.10 0.21 0.29 -47.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0663 0.064 0.0683 0.0659 0.0668 0.0566 11.42%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.29 0.30 0.39 0.37 0.41 0.43 0.48 -
P/RPS 2.02 2.78 4.59 3.41 4.32 5.94 7.74 -59.06%
P/EPS 65.89 -41.80 -26.65 105.99 103.53 53.45 34.85 52.72%
EY 1.52 -2.39 -3.75 0.94 0.97 1.87 2.87 -34.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.15 1.56 1.42 1.58 1.65 1.78 -26.50%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 26/12/07 25/09/07 20/06/07 27/03/07 26/12/06 - - -
Price 0.28 0.29 0.27 0.40 0.42 0.00 0.00 -
P/RPS 1.95 2.68 3.18 3.68 4.42 0.00 0.00 -
P/EPS 63.62 -40.41 -18.45 114.58 106.05 0.00 0.00 -
EY 1.57 -2.47 -5.42 0.87 0.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.08 1.54 1.62 0.00 0.00 -

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