[VIS] YoY Annualized Quarter 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- 44.79%
YoY- -51.69%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 596 5,456 17,840 6,116 2,144 8,220 8,744 -36.06%
PBT -3,400 -1,152 4,324 -540 -356 256 244 -
Tax 0 0 0 0 0 0 -24 -
NP -3,400 -1,152 4,324 -540 -356 256 220 -
-
NP to SH -3,400 -1,152 4,324 -540 -356 256 220 -
-
Tax Rate - - 0.00% - - 0.00% 9.84% -
Total Cost 3,996 6,608 13,516 6,656 2,500 7,964 8,524 -11.85%
-
Net Worth 18,214 18,868 18,799 14,849 16,430 16,639 17,874 0.31%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 18,214 18,868 18,799 14,849 16,430 16,639 17,874 0.31%
NOSH 101,190 99,310 67,142 67,499 68,461 63,999 68,750 6.64%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -570.47% -21.11% 24.24% -8.83% -16.60% 3.11% 2.52% -
ROE -18.67% -6.11% 23.00% -3.64% -2.17% 1.54% 1.23% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 0.59 5.49 26.57 9.06 3.13 12.84 12.72 -40.03%
EPS -3.36 -1.16 6.44 -0.80 -0.52 0.40 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.28 0.22 0.24 0.26 0.26 -5.93%
Adjusted Per Share Value based on latest NOSH - 67,499
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 0.23 2.08 6.81 2.34 0.82 3.14 3.34 -35.95%
EPS -1.30 -0.44 1.65 -0.21 -0.14 0.10 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0721 0.0718 0.0567 0.0627 0.0635 0.0683 0.31%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.13 0.16 0.12 0.19 0.03 0.21 0.37 -
P/RPS 22.07 2.91 0.45 2.10 0.96 1.64 2.91 40.12%
P/EPS -3.87 -13.79 1.86 -23.75 -5.77 52.50 115.63 -
EY -25.85 -7.25 53.67 -4.21 -17.33 1.90 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.43 0.86 0.13 0.81 1.42 -10.69%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 12/03/13 26/03/12 23/03/11 23/03/10 19/03/09 25/03/08 27/03/07 -
Price 0.20 0.19 0.12 0.06 0.06 0.15 0.40 -
P/RPS 33.96 3.46 0.45 0.66 1.92 1.17 3.15 48.57%
P/EPS -5.95 -16.38 1.86 -7.50 -11.54 37.50 125.00 -
EY -16.80 -6.11 53.67 -13.33 -8.67 2.67 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 0.43 0.27 0.25 0.58 1.54 -5.30%

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