[VIS] YoY TTM Result on 30-Apr-2009 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
17-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- 18.65%
YoY- -506.5%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 8,908 22,507 7,856 7,411 10,133 5,695 3,405 17.36%
PBT -445 3,760 -669 -1,313 268 -995 756 -
Tax 0 -29 -16 0 55 14 0 -
NP -445 3,731 -685 -1,313 323 -981 756 -
-
NP to SH -445 3,731 -685 -1,313 323 -981 756 -
-
Tax Rate - 0.77% - - -20.52% - 0.00% -
Total Cost 9,353 18,776 8,541 8,724 9,810 6,676 2,649 23.37%
-
Net Worth 18,130 18,865 15,558 16,218 17,466 16,759 14,818 3.41%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - 336 - - - - - -
Div Payout % - 9.01% - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 18,130 18,865 15,558 16,218 17,466 16,759 14,818 3.41%
NOSH 100,724 67,377 67,647 67,575 67,179 67,037 54,881 10.63%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin -5.00% 16.58% -8.72% -17.72% 3.19% -17.23% 22.20% -
ROE -2.45% 19.78% -4.40% -8.10% 1.85% -5.85% 5.10% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 8.84 33.40 11.61 10.97 15.08 8.50 6.20 6.08%
EPS -0.44 5.54 -1.01 -1.94 0.48 -1.46 1.38 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.28 0.23 0.24 0.26 0.25 0.27 -6.52%
Adjusted Per Share Value based on latest NOSH - 67,575
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 3.40 8.60 3.00 2.83 3.87 2.17 1.30 17.36%
EPS -0.17 1.42 -0.26 -0.50 0.12 -0.37 0.29 -
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.072 0.0594 0.0619 0.0667 0.064 0.0566 3.40%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 29/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.16 0.22 0.10 0.08 0.17 0.39 0.48 -
P/RPS 1.81 0.66 0.86 0.73 1.13 4.59 7.74 -21.49%
P/EPS -36.22 3.97 -9.88 -4.12 35.36 -26.65 34.85 -
EY -2.76 25.17 -10.13 -24.29 2.83 -3.75 2.87 -
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.43 0.33 0.65 1.56 1.78 -10.90%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 19/06/12 21/06/11 21/06/10 17/06/09 17/06/08 20/06/07 - -
Price 0.14 0.22 0.08 0.05 0.19 0.27 0.00 -
P/RPS 1.58 0.66 0.69 0.46 1.26 3.18 0.00 -
P/EPS -31.69 3.97 -7.90 -2.57 39.52 -18.45 0.00 -
EY -3.16 25.17 -12.66 -38.86 2.53 -5.42 0.00 -
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.35 0.21 0.73 1.08 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