[VIS] YoY TTM Result on 31-Jul-2010 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 203.21%
YoY- 149.79%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 6,955 9,084 20,663 12,776 5,645 9,563 7,213 -0.60%
PBT -1,490 -583 3,162 747 -1,412 -226 -490 20.34%
Tax 0 0 3 -40 -8 60 11 -
NP -1,490 -583 3,165 707 -1,420 -166 -479 20.79%
-
NP to SH -1,490 -583 3,165 707 -1,420 -166 -479 20.79%
-
Tax Rate - - -0.09% 5.35% - - - -
Total Cost 8,445 9,667 17,498 12,069 7,065 9,729 7,692 1.56%
-
Net Worth 16,787 17,952 18,800 16,144 15,449 16,833 17,353 -0.55%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - 336 - - - - -
Div Payout % - - 10.63% - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 16,787 17,952 18,800 16,144 15,449 16,833 17,353 -0.55%
NOSH 98,750 99,736 67,142 67,267 67,173 67,333 66,744 6.74%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -21.42% -6.42% 15.32% 5.53% -25.16% -1.74% -6.64% -
ROE -8.88% -3.25% 16.84% 4.38% -9.19% -0.99% -2.76% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 7.04 9.11 30.77 18.99 8.40 14.20 10.81 -6.89%
EPS -1.51 -0.58 4.71 1.05 -2.11 -0.25 -0.72 13.12%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.28 0.24 0.23 0.25 0.26 -6.83%
Adjusted Per Share Value based on latest NOSH - 67,267
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 2.66 3.47 7.89 4.88 2.16 3.65 2.75 -0.55%
EPS -0.57 -0.22 1.21 0.27 -0.54 -0.06 -0.18 21.15%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0686 0.0718 0.0617 0.059 0.0643 0.0663 -0.56%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.415 0.14 0.27 0.05 0.20 0.13 0.30 -
P/RPS 5.89 1.54 0.88 0.26 2.38 0.92 2.78 13.31%
P/EPS -27.50 -23.95 5.73 4.76 -9.46 -52.73 -41.80 -6.73%
EY -3.64 -4.18 17.46 21.02 -10.57 -1.90 -2.39 7.25%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 0.78 0.96 0.21 0.87 0.52 1.15 13.34%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 28/09/12 21/09/11 29/09/10 15/09/09 23/09/08 25/09/07 -
Price 0.585 0.13 0.24 0.08 0.08 0.13 0.29 -
P/RPS 8.31 1.43 0.78 0.42 0.95 0.92 2.68 20.73%
P/EPS -38.77 -22.24 5.09 7.61 -3.78 -52.73 -40.41 -0.68%
EY -2.58 -4.50 19.64 13.14 -26.42 -1.90 -2.47 0.72%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.72 0.86 0.33 0.35 0.52 1.12 20.54%

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