[VIS] QoQ Annualized Quarter Result on 31-Jan-2011 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- 94.69%
YoY- 900.74%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 15,653 16,812 17,770 17,840 19,683 15,505 12,122 18.52%
PBT 2,030 2,678 2,984 4,324 2,250 1,460 -40 -
Tax 0 0 0 0 -29 -42 0 -
NP 2,030 2,678 2,984 4,324 2,221 1,417 -40 -
-
NP to SH 2,030 2,678 2,984 4,324 2,221 1,417 -40 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 1.29% 2.88% - -
Total Cost 13,623 14,133 14,786 13,516 17,462 14,088 12,162 7.83%
-
Net Worth 19,094 18,813 18,818 18,799 17,445 16,146 15,333 15.70%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - 335 - - -
Div Payout % - - - - 15.11% - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 19,094 18,813 18,818 18,799 17,445 16,146 15,333 15.70%
NOSH 100,495 67,190 67,207 67,142 67,099 67,278 66,666 31.37%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 12.97% 15.93% 16.79% 24.24% 11.28% 9.14% -0.33% -
ROE 10.63% 14.24% 15.86% 23.00% 12.73% 8.78% -0.26% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 15.58 25.02 26.44 26.57 29.33 23.05 18.18 -9.75%
EPS 2.02 3.99 4.44 6.44 3.31 2.11 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.19 0.28 0.28 0.28 0.26 0.24 0.23 -11.92%
Adjusted Per Share Value based on latest NOSH - 67,142
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 5.96 6.40 6.76 6.79 7.49 5.90 4.61 18.62%
EPS 0.77 1.02 1.14 1.65 0.85 0.54 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0727 0.0716 0.0716 0.0715 0.0664 0.0614 0.0583 15.80%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.26 0.27 0.22 0.12 0.07 0.05 0.10 -
P/RPS 1.67 1.08 0.83 0.45 0.24 0.22 0.55 109.26%
P/EPS 12.87 6.77 4.95 1.86 2.11 2.37 -166.67 -
EY 7.77 14.77 20.18 53.67 47.29 42.13 -0.60 -
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 1.37 0.96 0.79 0.43 0.27 0.21 0.43 116.06%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 22/12/11 21/09/11 21/06/11 23/03/11 22/12/10 29/09/10 21/06/10 -
Price 0.14 0.24 0.22 0.12 0.05 0.08 0.08 -
P/RPS 0.90 0.96 0.83 0.45 0.17 0.35 0.44 60.92%
P/EPS 6.93 6.02 4.95 1.86 1.51 3.80 -133.33 -
EY 14.43 16.61 20.18 53.67 66.20 26.33 -0.75 -
DY 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.79 0.43 0.19 0.33 0.35 64.50%

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