[VIS] YoY Quarter Result on 30-Apr-2012 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
19-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- -141.32%
YoY- -269.51%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 2,790 3,116 1,070 776 4,425 4,531 877 21.26%
PBT -413 -347 -694 -695 410 115 -223 10.81%
Tax 0 0 0 0 0 0 0 -
NP -413 -347 -694 -695 410 115 -223 10.81%
-
NP to SH -413 -347 -694 -695 410 115 -223 10.81%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 3,203 3,463 1,764 1,471 4,015 4,416 1,100 19.48%
-
Net Worth 18,131 16,329 17,098 18,130 18,865 15,558 16,218 1.87%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 18,131 16,329 17,098 18,130 18,865 15,558 16,218 1.87%
NOSH 100,731 102,058 100,579 100,724 67,377 67,647 67,575 6.87%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -14.80% -11.14% -64.86% -89.56% 9.27% 2.54% -25.43% -
ROE -2.28% -2.13% -4.06% -3.83% 2.17% 0.74% -1.38% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 2.77 3.05 1.06 0.77 6.57 6.70 1.30 13.43%
EPS -0.41 -0.34 -0.69 -0.69 0.61 0.17 -0.33 3.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.17 0.18 0.28 0.23 0.24 -4.67%
Adjusted Per Share Value based on latest NOSH - 100,724
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 1.07 1.19 0.41 0.30 1.69 1.73 0.33 21.64%
EPS -0.16 -0.13 -0.27 -0.27 0.16 0.04 -0.09 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0624 0.0653 0.0692 0.072 0.0594 0.0619 1.87%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 29/04/09 -
Price 0.33 0.255 0.285 0.16 0.22 0.10 0.08 -
P/RPS 11.91 8.35 26.79 20.77 3.35 1.49 6.16 11.60%
P/EPS -80.49 -75.00 -41.30 -23.19 36.15 58.82 -24.24 22.13%
EY -1.24 -1.33 -2.42 -4.31 2.77 1.70 -4.13 -18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.59 1.68 0.89 0.79 0.43 0.33 33.02%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 25/06/15 24/06/14 17/06/13 19/06/12 21/06/11 21/06/10 17/06/09 -
Price 0.24 0.27 0.27 0.14 0.22 0.08 0.05 -
P/RPS 8.67 8.84 25.38 18.17 3.35 1.19 3.85 14.48%
P/EPS -58.54 -79.41 -39.13 -20.29 36.15 47.06 -15.15 25.25%
EY -1.71 -1.26 -2.56 -4.93 2.77 2.13 -6.60 -20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.69 1.59 0.78 0.79 0.35 0.21 36.00%

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