[VIS] QoQ TTM Result on 31-Jan-2013 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
12-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -119.32%
YoY- -256.52%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 3,623 6,955 8,865 8,571 9,786 9,084 8,908 -45.01%
PBT -2,396 -1,490 -1,032 -1,033 -471 -583 -445 206.25%
Tax 0 0 0 0 0 0 0 -
NP -2,396 -1,490 -1,032 -1,033 -471 -583 -445 206.25%
-
NP to SH -2,396 -1,490 -1,032 -1,033 -471 -583 -445 206.25%
-
Tax Rate - - - - - - - -
Total Cost 6,019 8,445 9,897 9,604 10,257 9,667 9,353 -25.40%
-
Net Worth 16,062 16,787 17,098 18,214 19,712 17,952 18,130 -7.73%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 16,062 16,787 17,098 18,214 19,712 17,952 18,130 -7.73%
NOSH 100,389 98,750 100,579 101,190 103,750 99,736 100,724 -0.22%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -66.13% -21.42% -11.64% -12.05% -4.81% -6.42% -5.00% -
ROE -14.92% -8.88% -6.04% -5.67% -2.39% -3.25% -2.45% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 3.61 7.04 8.81 8.47 9.43 9.11 8.84 -44.86%
EPS -2.39 -1.51 -1.03 -1.02 -0.45 -0.58 -0.44 208.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.18 0.19 0.18 0.18 -7.53%
Adjusted Per Share Value based on latest NOSH - 101,190
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 1.38 2.66 3.39 3.27 3.74 3.47 3.40 -45.09%
EPS -0.91 -0.57 -0.39 -0.39 -0.18 -0.22 -0.17 205.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0641 0.0653 0.0696 0.0753 0.0686 0.0692 -7.74%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.575 0.415 0.285 0.13 0.14 0.14 0.16 -
P/RPS 15.93 5.89 3.23 1.53 1.48 1.54 1.81 324.59%
P/EPS -24.09 -27.50 -27.78 -12.73 -30.84 -23.95 -36.22 -23.74%
EY -4.15 -3.64 -3.60 -7.85 -3.24 -4.18 -2.76 31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 2.44 1.68 0.72 0.74 0.78 0.89 152.75%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 13/12/13 27/09/13 17/06/13 12/03/13 27/12/12 28/09/12 19/06/12 -
Price 0.60 0.585 0.27 0.20 0.12 0.13 0.14 -
P/RPS 16.63 8.31 3.06 2.36 1.27 1.43 1.58 378.22%
P/EPS -25.14 -38.77 -26.31 -19.59 -26.43 -22.24 -31.69 -14.26%
EY -3.98 -2.58 -3.80 -5.10 -3.78 -4.50 -3.16 16.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.44 1.59 1.11 0.63 0.72 0.78 184.04%

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