[VIS] QoQ TTM Result on 31-Jan-2012 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -67.47%
YoY- -80.79%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 9,786 9,084 8,908 12,557 15,653 20,663 22,507 -42.46%
PBT -471 -583 -445 660 2,029 3,162 3,760 -
Tax 0 0 0 0 0 3 -29 -
NP -471 -583 -445 660 2,029 3,165 3,731 -
-
NP to SH -471 -583 -445 660 2,029 3,165 3,731 -
-
Tax Rate - - - 0.00% 0.00% -0.09% 0.77% -
Total Cost 10,257 9,667 9,353 11,897 13,624 17,498 18,776 -33.05%
-
Net Worth 19,712 17,952 18,130 18,868 19,950 18,800 18,865 2.95%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - 336 336 -
Div Payout % - - - - - 10.63% 9.01% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 19,712 17,952 18,130 18,868 19,950 18,800 18,865 2.95%
NOSH 103,750 99,736 100,724 99,310 105,000 67,142 67,377 33.17%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -4.81% -6.42% -5.00% 5.26% 12.96% 15.32% 16.58% -
ROE -2.39% -3.25% -2.45% 3.50% 10.17% 16.84% 19.78% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 9.43 9.11 8.84 12.64 14.91 30.77 33.40 -56.79%
EPS -0.45 -0.58 -0.44 0.66 1.93 4.71 5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.19 0.18 0.18 0.19 0.19 0.28 0.28 -22.68%
Adjusted Per Share Value based on latest NOSH - 99,310
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.74 3.47 3.40 4.80 5.98 7.89 8.60 -42.45%
EPS -0.18 -0.22 -0.17 0.25 0.77 1.21 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.13 -
NAPS 0.0753 0.0686 0.0692 0.0721 0.0762 0.0718 0.072 3.01%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.14 0.14 0.16 0.16 0.26 0.27 0.22 -
P/RPS 1.48 1.54 1.81 1.27 1.74 0.88 0.66 70.90%
P/EPS -30.84 -23.95 -36.22 24.08 13.45 5.73 3.97 -
EY -3.24 -4.18 -2.76 4.15 7.43 17.46 25.17 -
DY 0.00 0.00 0.00 0.00 0.00 1.85 2.27 -
P/NAPS 0.74 0.78 0.89 0.84 1.37 0.96 0.79 -4.24%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 28/09/12 19/06/12 26/03/12 22/12/11 21/09/11 21/06/11 -
Price 0.12 0.13 0.14 0.19 0.14 0.24 0.22 -
P/RPS 1.27 1.43 1.58 1.50 0.94 0.78 0.66 54.39%
P/EPS -26.43 -22.24 -31.69 28.59 7.24 5.09 3.97 -
EY -3.78 -4.50 -3.16 3.50 13.80 19.64 25.17 -
DY 0.00 0.00 0.00 0.00 0.00 2.08 2.27 -
P/NAPS 0.63 0.72 0.78 1.00 0.74 0.86 0.79 -13.94%

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