[VIS] QoQ TTM Result on 30-Apr-2008 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
17-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- 6.25%
YoY- 132.93%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 7,791 9,310 9,563 10,133 9,481 9,612 7,213 5.24%
PBT -1,614 -1,461 -226 268 255 252 -490 120.58%
Tax 0 0 60 55 49 43 11 -
NP -1,614 -1,461 -166 323 304 295 -479 123.93%
-
NP to SH -1,614 -1,461 -166 323 304 295 -479 123.93%
-
Tax Rate - - - -20.52% -19.22% -17.06% - -
Total Cost 9,405 10,771 9,729 9,810 9,177 9,317 7,692 14.27%
-
Net Worth 16,430 16,114 16,833 17,466 16,639 17,427 17,353 -3.56%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 16,430 16,114 16,833 17,466 16,639 17,427 17,353 -3.56%
NOSH 68,461 67,142 67,333 67,179 63,999 67,027 66,744 1.69%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -20.72% -15.69% -1.74% 3.19% 3.21% 3.07% -6.64% -
ROE -9.82% -9.07% -0.99% 1.85% 1.83% 1.69% -2.76% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 11.38 13.87 14.20 15.08 14.81 14.34 10.81 3.46%
EPS -2.36 -2.18 -0.25 0.48 0.48 0.44 -0.72 119.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.25 0.26 0.26 0.26 0.26 -5.17%
Adjusted Per Share Value based on latest NOSH - 67,179
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 2.96 3.54 3.64 3.86 3.61 3.66 2.74 5.25%
EPS -0.61 -0.56 -0.06 0.12 0.12 0.11 -0.18 124.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0613 0.0641 0.0665 0.0633 0.0663 0.066 -3.55%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.03 0.13 0.13 0.17 0.21 0.29 0.30 -
P/RPS 0.26 0.94 0.92 1.13 1.42 2.02 2.78 -79.24%
P/EPS -1.27 -5.97 -52.73 35.36 44.21 65.89 -41.80 -90.15%
EY -78.58 -16.74 -1.90 2.83 2.26 1.52 -2.39 915.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.54 0.52 0.65 0.81 1.12 1.15 -76.46%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 19/03/09 31/12/08 23/09/08 17/06/08 25/03/08 26/12/07 25/09/07 -
Price 0.06 0.13 0.13 0.19 0.15 0.28 0.29 -
P/RPS 0.53 0.94 0.92 1.26 1.01 1.95 2.68 -65.88%
P/EPS -2.55 -5.97 -52.73 39.52 31.58 63.62 -40.41 -84.01%
EY -39.29 -16.74 -1.90 2.53 3.17 1.57 -2.47 527.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.54 0.52 0.73 0.58 1.08 1.12 -63.03%

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