[VIS] YoY Annualized Quarter Result on 31-Oct-2013 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- -10.74%
YoY- -446.8%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 27,468 9,434 16,116 3,623 9,747 15,653 19,683 5.70%
PBT 5,420 -666 1,240 -2,395 -438 2,030 2,250 15.76%
Tax -1,128 0 0 0 0 0 -29 83.96%
NP 4,292 -666 1,240 -2,395 -438 2,030 2,221 11.59%
-
NP to SH 4,292 -666 1,240 -2,395 -438 2,030 2,221 11.59%
-
Tax Rate 20.81% - 0.00% - - 0.00% 1.29% -
Total Cost 23,176 10,100 14,876 6,018 10,185 13,623 17,462 4.82%
-
Net Worth 23,251 19,028 17,138 16,100 18,956 19,094 17,445 4.90%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - 335 -
Div Payout % - - - - - - 15.11% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 23,251 19,028 17,138 16,100 18,956 19,094 17,445 4.90%
NOSH 110,721 105,714 100,813 100,630 99,772 100,495 67,099 8.69%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 15.63% -7.06% 7.69% -66.11% -4.49% 12.97% 11.28% -
ROE 18.46% -3.50% 7.24% -14.88% -2.31% 10.63% 12.73% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 24.81 8.92 15.99 3.60 9.77 15.58 29.33 -2.74%
EPS 3.88 -0.63 1.23 -2.38 0.44 2.02 3.31 2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.21 0.18 0.17 0.16 0.19 0.19 0.26 -3.49%
Adjusted Per Share Value based on latest NOSH - 100,389
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 10.45 3.59 6.13 1.38 3.71 5.96 7.49 5.70%
EPS 1.63 -0.25 0.47 -0.91 -0.17 0.77 0.85 11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0885 0.0724 0.0652 0.0613 0.0721 0.0727 0.0664 4.90%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.235 0.195 0.245 0.575 0.14 0.26 0.07 -
P/RPS 0.95 2.19 1.53 15.97 1.43 1.67 0.24 25.74%
P/EPS 6.06 -30.95 19.92 -24.16 -31.89 12.87 2.11 19.20%
EY 16.50 -3.23 5.02 -4.14 -3.14 7.77 47.29 -16.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 1.12 1.08 1.44 3.59 0.74 1.37 0.27 26.73%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 19/12/16 23/12/15 29/12/14 13/12/13 27/12/12 22/12/11 22/12/10 -
Price 0.275 0.18 0.225 0.60 0.12 0.14 0.05 -
P/RPS 1.11 2.02 1.41 16.67 1.23 0.90 0.17 36.67%
P/EPS 7.09 -28.57 18.29 -25.21 -27.33 6.93 1.51 29.37%
EY 14.10 -3.50 5.47 -3.97 -3.66 14.43 66.20 -22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 1.31 1.00 1.32 3.75 0.63 0.74 0.19 37.91%

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