[VIS] QoQ TTM Result on 31-Jul-2007 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 51.17%
YoY- -188.54%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 10,133 9,481 9,612 7,213 5,695 7,464 6,309 37.18%
PBT 268 255 252 -490 -995 220 237 8.54%
Tax 55 49 43 11 14 20 26 64.86%
NP 323 304 295 -479 -981 240 263 14.69%
-
NP to SH 323 304 295 -479 -981 240 263 14.69%
-
Tax Rate -20.52% -19.22% -17.06% - - -9.09% -10.97% -
Total Cost 9,810 9,177 9,317 7,692 6,676 7,224 6,046 38.12%
-
Net Worth 17,466 16,639 17,427 17,353 16,759 17,874 17,266 0.77%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 17,466 16,639 17,427 17,353 16,759 17,874 17,266 0.77%
NOSH 67,179 63,999 67,027 66,744 67,037 68,750 66,410 0.77%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 3.19% 3.21% 3.07% -6.64% -17.23% 3.22% 4.17% -
ROE 1.85% 1.83% 1.69% -2.76% -5.85% 1.34% 1.52% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 15.08 14.81 14.34 10.81 8.50 10.86 9.50 36.11%
EPS 0.48 0.48 0.44 -0.72 -1.46 0.35 0.40 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.25 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 66,744
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 3.87 3.62 3.67 2.75 2.17 2.85 2.41 37.16%
EPS 0.12 0.12 0.11 -0.18 -0.37 0.09 0.10 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0635 0.0666 0.0663 0.064 0.0683 0.0659 0.80%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.17 0.21 0.29 0.30 0.39 0.37 0.41 -
P/RPS 1.13 1.42 2.02 2.78 4.59 3.41 4.32 -59.13%
P/EPS 35.36 44.21 65.89 -41.80 -26.65 105.99 103.53 -51.17%
EY 2.83 2.26 1.52 -2.39 -3.75 0.94 0.97 104.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 1.12 1.15 1.56 1.42 1.58 -44.71%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 17/06/08 25/03/08 26/12/07 25/09/07 20/06/07 27/03/07 26/12/06 -
Price 0.19 0.15 0.28 0.29 0.27 0.40 0.42 -
P/RPS 1.26 1.01 1.95 2.68 3.18 3.68 4.42 -56.71%
P/EPS 39.52 31.58 63.62 -40.41 -18.45 114.58 106.05 -48.24%
EY 2.53 3.17 1.57 -2.47 -5.42 0.87 0.94 93.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 1.08 1.12 1.08 1.54 1.62 -41.25%

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