[VIS] QoQ Cumulative Quarter Result on 31-Jan-2013 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
12-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -94.06%
YoY- -195.14%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 3,623 3,209 1,219 149 9,747 6,040 2,140 41.91%
PBT -2,395 -1,622 -1,543 -850 -438 -605 -983 80.77%
Tax 0 0 0 0 0 0 0 -
NP -2,395 -1,622 -1,543 -850 -438 -605 -983 80.77%
-
NP to SH -2,395 -1,622 -1,543 -850 -438 -605 -983 80.77%
-
Tax Rate - - - - - - - -
Total Cost 6,018 4,831 2,762 999 10,185 6,645 3,123 54.66%
-
Net Worth 16,100 17,126 17,144 18,214 18,956 18,149 18,055 -7.33%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 16,100 17,126 17,144 18,214 18,956 18,149 18,055 -7.33%
NOSH 100,630 100,745 100,849 101,190 99,772 100,833 100,306 0.21%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -66.11% -50.55% -126.58% -570.47% -4.49% -10.02% -45.93% -
ROE -14.88% -9.47% -9.00% -4.67% -2.31% -3.33% -5.44% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 3.60 3.19 1.21 0.15 9.77 5.99 2.13 41.75%
EPS -2.38 -1.61 -1.53 -0.84 0.44 -0.60 -0.98 80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.18 0.19 0.18 0.18 -7.53%
Adjusted Per Share Value based on latest NOSH - 101,190
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 1.38 1.23 0.47 0.06 3.72 2.31 0.82 41.35%
EPS -0.91 -0.62 -0.59 -0.32 -0.17 -0.23 -0.38 78.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0654 0.0655 0.0696 0.0724 0.0693 0.0689 -7.27%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.575 0.415 0.285 0.13 0.14 0.14 0.16 -
P/RPS 15.97 13.03 23.58 88.29 1.43 2.34 7.50 65.28%
P/EPS -24.16 -25.78 -18.63 -15.48 -31.89 -23.33 -16.33 29.74%
EY -4.14 -3.88 -5.37 -6.46 -3.14 -4.29 -6.13 -22.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 2.44 1.68 0.72 0.74 0.78 0.89 152.75%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 13/12/13 27/09/13 17/06/13 12/03/13 27/12/12 28/09/12 19/06/12 -
Price 0.60 0.585 0.27 0.20 0.12 0.13 0.14 -
P/RPS 16.67 18.37 22.34 135.83 1.23 2.17 6.56 85.90%
P/EPS -25.21 -36.34 -17.65 -23.81 -27.33 -21.67 -14.29 45.85%
EY -3.97 -2.75 -5.67 -4.20 -3.66 -4.62 -7.00 -31.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.44 1.59 1.11 0.63 0.72 0.78 184.04%

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