[VIS] YoY TTM Result on 31-Oct-2013 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- -60.81%
YoY- -408.7%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 27,467 9,433 16,116 3,623 9,786 15,653 19,682 5.70%
PBT 5,420 -665 1,240 -2,396 -471 2,029 2,249 15.77%
Tax -1,128 0 0 0 0 0 -29 83.96%
NP 4,292 -665 1,240 -2,396 -471 2,029 2,220 11.60%
-
NP to SH 4,292 -665 1,240 -2,396 -471 2,029 2,220 11.60%
-
Tax Rate 20.81% - 0.00% - - 0.00% 1.29% -
Total Cost 23,175 10,098 14,876 6,019 10,257 13,624 17,462 4.82%
-
Net Worth 23,240 19,901 17,177 16,062 19,712 19,950 17,489 4.84%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - 336 -
Div Payout % - - - - - - 15.15% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 23,240 19,901 17,177 16,062 19,712 19,950 17,489 4.84%
NOSH 110,670 110,561 101,041 100,389 103,750 105,000 67,267 8.64%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 15.63% -7.05% 7.69% -66.13% -4.81% 12.96% 11.28% -
ROE 18.47% -3.34% 7.22% -14.92% -2.39% 10.17% 12.69% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 24.82 8.53 15.95 3.61 9.43 14.91 29.26 -2.70%
EPS 3.88 -0.60 1.23 -2.39 -0.45 1.93 3.30 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.21 0.18 0.17 0.16 0.19 0.19 0.26 -3.49%
Adjusted Per Share Value based on latest NOSH - 100,389
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 10.45 3.59 6.13 1.38 3.72 5.96 7.49 5.70%
EPS 1.63 -0.25 0.47 -0.91 -0.18 0.77 0.84 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0884 0.0757 0.0654 0.0611 0.075 0.0759 0.0666 4.82%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.235 0.195 0.245 0.575 0.14 0.26 0.07 -
P/RPS 0.95 2.29 1.54 15.93 1.48 1.74 0.24 25.74%
P/EPS 6.06 -32.42 19.96 -24.09 -30.84 13.45 2.12 19.11%
EY 16.50 -3.08 5.01 -4.15 -3.24 7.43 47.15 -16.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 1.12 1.08 1.44 3.59 0.74 1.37 0.27 26.73%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 19/12/16 23/12/15 29/12/14 13/12/13 27/12/12 22/12/11 22/12/10 -
Price 0.275 0.18 0.225 0.60 0.12 0.14 0.05 -
P/RPS 1.11 2.11 1.41 16.63 1.27 0.94 0.17 36.67%
P/EPS 7.09 -29.93 18.33 -25.14 -26.43 7.24 1.52 29.23%
EY 14.10 -3.34 5.45 -3.98 -3.78 13.80 66.01 -22.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 1.31 1.00 1.32 3.75 0.63 0.74 0.19 37.91%

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