[VIS] YoY Annualized Quarter Result on 31-Jul-2013 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 29.92%
YoY- -168.1%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 20,969 11,425 14,457 4,278 8,053 16,812 15,505 5.15%
PBT 2,865 424 360 -2,162 -806 2,678 1,460 11.87%
Tax 0 0 0 0 0 0 -42 -
NP 2,865 424 360 -2,162 -806 2,678 1,417 12.43%
-
NP to SH 2,865 424 360 -2,162 -806 2,678 1,417 12.43%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 2.88% -
Total Cost 18,104 11,001 14,097 6,441 8,859 14,133 14,088 4.26%
-
Net Worth 21,046 19,080 15,999 17,126 18,149 18,813 16,146 4.51%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 21,046 19,080 15,999 17,126 18,149 18,813 16,146 4.51%
NOSH 110,773 105,999 99,999 100,745 100,833 67,190 67,278 8.65%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 13.66% 3.71% 2.49% -50.55% -10.02% 15.93% 9.14% -
ROE 13.61% 2.22% 2.25% -12.63% -4.44% 14.24% 8.78% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 18.93 10.78 14.46 4.25 7.99 25.02 23.05 -3.22%
EPS 2.59 0.40 0.36 -2.15 -0.80 3.99 2.11 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.16 0.17 0.18 0.28 0.24 -3.81%
Adjusted Per Share Value based on latest NOSH - 98,750
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 8.01 4.36 5.52 1.63 3.08 6.42 5.92 5.16%
EPS 1.09 0.16 0.14 -0.83 -0.31 1.02 0.54 12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0729 0.0611 0.0654 0.0693 0.0718 0.0617 4.50%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.205 0.225 0.315 0.415 0.14 0.27 0.05 -
P/RPS 1.08 2.09 2.18 9.77 1.75 1.08 0.22 30.33%
P/EPS 7.93 56.25 87.50 -19.33 -17.50 6.77 2.37 22.27%
EY 12.62 1.78 1.14 -5.17 -5.71 14.77 42.13 -18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.25 1.97 2.44 0.78 0.96 0.21 31.34%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 25/09/15 19/09/14 27/09/13 28/09/12 21/09/11 29/09/10 -
Price 0.20 0.17 0.215 0.585 0.13 0.24 0.08 -
P/RPS 1.06 1.58 1.49 13.77 1.63 0.96 0.35 20.26%
P/EPS 7.73 42.50 59.72 -27.25 -16.25 6.02 3.80 12.55%
EY 12.93 2.35 1.67 -3.67 -6.15 16.61 26.33 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 1.34 3.44 0.72 0.86 0.33 21.25%

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