[VIS] YoY Cumulative 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- -5.12%
YoY- -168.1%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 15,727 8,569 10,843 3,209 6,040 12,609 11,629 5.15%
PBT 2,149 318 270 -1,622 -605 2,009 1,095 11.88%
Tax 0 0 0 0 0 0 -32 -
NP 2,149 318 270 -1,622 -605 2,009 1,063 12.43%
-
NP to SH 2,149 318 270 -1,622 -605 2,009 1,063 12.43%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 2.92% -
Total Cost 13,578 8,251 10,573 4,831 6,645 10,600 10,566 4.26%
-
Net Worth 21,046 19,079 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 19,079 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 10.21% 1.67% 1.69% -9.47% -3.33% 10.68% 6.58% -
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 14.20 8.08 10.84 3.19 5.99 18.77 17.28 -3.21%
EPS 1.94 0.30 0.27 -1.61 -0.60 2.99 1.58 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 6.01 3.27 4.14 1.23 2.31 4.82 4.44 5.17%
EPS 0.82 0.12 0.10 -0.62 -0.23 0.77 0.41 12.23%
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 1.44 2.78 2.91 13.03 2.34 1.44 0.29 30.58%
P/EPS 10.57 75.00 116.67 -25.78 -23.33 9.03 3.16 22.26%
EY 9.46 1.33 0.86 -3.88 -4.29 11.07 31.60 -18.19%
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 1.41 2.10 1.98 18.37 2.17 1.28 0.46 20.50%
P/EPS 10.31 56.67 79.63 -36.34 -21.67 8.03 5.06 12.58%
EY 9.70 1.76 1.26 -2.75 -4.62 12.46 19.75 -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