[VIS] QoQ TTM Result on 31-Jan-2009 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
19-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -10.47%
YoY- -630.92%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 3,209 5,645 7,411 7,791 9,310 9,563 10,133 -53.44%
PBT -961 -1,412 -1,313 -1,614 -1,461 -226 268 -
Tax -16 -8 0 0 0 60 55 -
NP -977 -1,420 -1,313 -1,614 -1,461 -166 323 -
-
NP to SH -977 -1,420 -1,313 -1,614 -1,461 -166 323 -
-
Tax Rate - - - - - - -20.52% -
Total Cost 4,186 7,065 8,724 9,405 10,771 9,729 9,810 -43.23%
-
Net Worth 15,449 15,449 16,218 16,430 16,114 16,833 17,466 -7.83%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 15,449 15,449 16,218 16,430 16,114 16,833 17,466 -7.83%
NOSH 67,169 67,173 67,575 68,461 67,142 67,333 67,179 -0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -30.45% -25.16% -17.72% -20.72% -15.69% -1.74% 3.19% -
ROE -6.32% -9.19% -8.10% -9.82% -9.07% -0.99% 1.85% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 4.78 8.40 10.97 11.38 13.87 14.20 15.08 -53.41%
EPS -1.45 -2.11 -1.94 -2.36 -2.18 -0.25 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.24 0.24 0.24 0.25 0.26 -7.82%
Adjusted Per Share Value based on latest NOSH - 68,461
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 1.23 2.16 2.83 2.98 3.56 3.65 3.87 -53.33%
EPS -0.37 -0.54 -0.50 -0.62 -0.56 -0.06 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.059 0.0619 0.0627 0.0615 0.0643 0.0667 -7.83%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 29/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.20 0.20 0.08 0.03 0.13 0.13 0.17 -
P/RPS 4.19 2.38 0.73 0.26 0.94 0.92 1.13 138.99%
P/EPS -13.75 -9.46 -4.12 -1.27 -5.97 -52.73 35.36 -
EY -7.27 -10.57 -24.29 -78.58 -16.74 -1.90 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.33 0.13 0.54 0.52 0.65 21.38%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 15/09/09 17/06/09 19/03/09 31/12/08 23/09/08 17/06/08 -
Price 0.07 0.08 0.05 0.06 0.13 0.13 0.19 -
P/RPS 1.47 0.95 0.46 0.53 0.94 0.92 1.26 10.79%
P/EPS -4.81 -3.78 -2.57 -2.55 -5.97 -52.73 39.52 -
EY -20.78 -26.42 -38.86 -39.29 -16.74 -1.90 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.21 0.25 0.54 0.52 0.73 -44.63%

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