[VIS] YoY TTM Result on 31-Oct-2010 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 214.0%
YoY- 327.23%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 3,623 9,786 15,653 19,682 3,209 9,310 9,612 -14.99%
PBT -2,396 -471 2,029 2,249 -961 -1,461 252 -
Tax 0 0 0 -29 -16 0 43 -
NP -2,396 -471 2,029 2,220 -977 -1,461 295 -
-
NP to SH -2,396 -471 2,029 2,220 -977 -1,461 295 -
-
Tax Rate - - 0.00% 1.29% - - -17.06% -
Total Cost 6,019 10,257 13,624 17,462 4,186 10,771 9,317 -7.01%
-
Net Worth 16,062 19,712 19,950 17,489 15,449 16,114 17,427 -1.34%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - 336 - - - -
Div Payout % - - - 15.15% - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 16,062 19,712 19,950 17,489 15,449 16,114 17,427 -1.34%
NOSH 100,389 103,750 105,000 67,267 67,169 67,142 67,027 6.95%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -66.13% -4.81% 12.96% 11.28% -30.45% -15.69% 3.07% -
ROE -14.92% -2.39% 10.17% 12.69% -6.32% -9.07% 1.69% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 3.61 9.43 14.91 29.26 4.78 13.87 14.34 -20.52%
EPS -2.39 -0.45 1.93 3.30 -1.45 -2.18 0.44 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.16 0.19 0.19 0.26 0.23 0.24 0.26 -7.76%
Adjusted Per Share Value based on latest NOSH - 67,267
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 1.38 3.72 5.96 7.49 1.22 3.54 3.66 -14.99%
EPS -0.91 -0.18 0.77 0.84 -0.37 -0.56 0.11 -
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0611 0.075 0.0759 0.0666 0.0588 0.0613 0.0663 -1.35%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.575 0.14 0.26 0.07 0.20 0.13 0.29 -
P/RPS 15.93 1.48 1.74 0.24 4.19 0.94 2.02 41.03%
P/EPS -24.09 -30.84 13.45 2.12 -13.75 -5.97 65.89 -
EY -4.15 -3.24 7.43 47.15 -7.27 -16.74 1.52 -
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 3.59 0.74 1.37 0.27 0.87 0.54 1.12 21.40%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 27/12/12 22/12/11 22/12/10 23/12/09 31/12/08 26/12/07 -
Price 0.60 0.12 0.14 0.05 0.07 0.13 0.28 -
P/RPS 16.63 1.27 0.94 0.17 1.47 0.94 1.95 42.88%
P/EPS -25.14 -26.43 7.24 1.52 -4.81 -5.97 63.62 -
EY -3.98 -3.78 13.80 66.01 -20.78 -16.74 1.57 -
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 3.75 0.63 0.74 0.19 0.30 0.54 1.08 23.03%

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