[VIS] YoY Cumulative Quarter Result on 31-Jul-2008 [#3]

Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jul-2008 [#3]
Profit Trend
QoQ- -43.91%
YoY- -229.35%
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 12,609 11,629 2,061 5,727 5,775 4,871 0 -
PBT 2,009 1,095 -614 -661 -183 601 0 -
Tax 0 -32 -8 -1 -18 -2 0 -
NP 2,009 1,063 -622 -662 -201 599 0 -
-
NP to SH 2,009 1,063 -622 -662 -201 599 0 -
-
Tax Rate 0.00% 2.92% - - - 0.33% - -
Total Cost 10,600 10,566 2,683 6,389 5,976 4,272 0 -
-
Net Worth 18,813 16,146 15,382 16,717 17,419 14,832 0 -
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 18,813 16,146 15,382 16,717 17,419 14,832 0 -
NOSH 67,190 67,278 66,881 66,868 66,999 57,047 0 -
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 15.93% 9.14% -30.18% -11.56% -3.48% 12.30% 0.00% -
ROE 10.68% 6.58% -4.04% -3.96% -1.15% 4.04% 0.00% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 18.77 17.28 3.08 8.56 8.62 8.54 0.00 -
EPS 2.99 1.58 -0.93 -0.99 -0.30 1.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.24 0.23 0.25 0.26 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,333
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 4.80 4.43 0.78 2.18 2.20 1.85 0.00 -
EPS 0.76 0.40 -0.24 -0.25 -0.08 0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0614 0.0585 0.0636 0.0663 0.0564 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 - -
Price 0.27 0.05 0.20 0.13 0.30 0.43 0.00 -
P/RPS 1.44 0.29 6.49 1.52 3.48 5.04 0.00 -
P/EPS 9.03 3.16 -21.51 -13.13 -100.00 40.95 0.00 -
EY 11.07 31.60 -4.65 -7.62 -1.00 2.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.21 0.87 0.52 1.15 1.65 0.00 -
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 21/09/11 29/09/10 15/09/09 23/09/08 25/09/07 20/09/06 - -
Price 0.24 0.08 0.08 0.13 0.29 0.41 0.00 -
P/RPS 1.28 0.46 2.60 1.52 3.36 4.80 0.00 -
P/EPS 8.03 5.06 -8.60 -13.13 -96.67 39.05 0.00 -
EY 12.46 19.75 -11.63 -7.62 -1.03 2.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.33 0.35 0.52 1.12 1.58 0.00 -

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