[VIS] QoQ TTM Result on 31-Jan-2010 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -4.71%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 19,682 12,776 7,856 4,202 3,209 5,645 7,411 91.43%
PBT 2,249 747 -669 -1,007 -961 -1,412 -1,313 -
Tax -29 -40 -16 -16 -16 -8 0 -
NP 2,220 707 -685 -1,023 -977 -1,420 -1,313 -
-
NP to SH 2,220 707 -685 -1,023 -977 -1,420 -1,313 -
-
Tax Rate 1.29% 5.35% - - - - - -
Total Cost 17,462 12,069 8,541 5,225 4,186 7,065 8,724 58.62%
-
Net Worth 17,489 16,144 15,558 14,849 15,449 15,449 16,218 5.14%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 336 - - - - - - -
Div Payout % 15.15% - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 17,489 16,144 15,558 14,849 15,449 15,449 16,218 5.14%
NOSH 67,267 67,267 67,647 67,499 67,169 67,173 67,575 -0.30%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 11.28% 5.53% -8.72% -24.35% -30.45% -25.16% -17.72% -
ROE 12.69% 4.38% -4.40% -6.89% -6.32% -9.19% -8.10% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 29.26 18.99 11.61 6.23 4.78 8.40 10.97 91.98%
EPS 3.30 1.05 -1.01 -1.52 -1.45 -2.11 -1.94 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.23 0.22 0.23 0.23 0.24 5.46%
Adjusted Per Share Value based on latest NOSH - 67,499
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 7.49 4.86 2.99 1.60 1.22 2.15 2.82 91.44%
EPS 0.84 0.27 -0.26 -0.39 -0.37 -0.54 -0.50 -
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0614 0.0592 0.0565 0.0588 0.0588 0.0617 5.21%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 29/04/09 -
Price 0.07 0.05 0.10 0.19 0.20 0.20 0.08 -
P/RPS 0.24 0.26 0.86 3.05 4.19 2.38 0.73 -52.26%
P/EPS 2.12 4.76 -9.88 -12.54 -13.75 -9.46 -4.12 -
EY 47.15 21.02 -10.13 -7.98 -7.27 -10.57 -24.29 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.43 0.86 0.87 0.87 0.33 -12.48%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 29/09/10 21/06/10 23/03/10 23/12/09 15/09/09 17/06/09 -
Price 0.05 0.08 0.08 0.06 0.07 0.08 0.05 -
P/RPS 0.17 0.42 0.69 0.96 1.47 0.95 0.46 -48.40%
P/EPS 1.52 7.61 -7.90 -3.96 -4.81 -3.78 -2.57 -
EY 66.01 13.14 -12.66 -25.26 -20.78 -26.42 -38.86 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 0.35 0.27 0.30 0.35 0.21 -6.43%

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