[VIS] QoQ TTM Result on 30-Apr-2014 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- 35.96%
YoY- 40.12%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 15,621 16,116 11,257 9,288 7,242 3,623 6,955 71.25%
PBT 1,341 1,240 -503 -618 -965 -2,396 -1,490 -
Tax 0 0 0 0 0 0 0 -
NP 1,341 1,240 -503 -618 -965 -2,396 -1,490 -
-
NP to SH 1,341 1,240 -503 -618 -965 -2,396 -1,490 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 14,280 14,876 11,760 9,906 8,207 6,019 8,445 41.79%
-
Net Worth 18,052 17,177 14,399 16,329 17,029 16,062 16,787 4.94%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 18,052 17,177 14,399 16,329 17,029 16,062 16,787 4.94%
NOSH 100,294 101,041 90,000 102,058 100,172 100,389 98,750 1.03%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 8.58% 7.69% -4.47% -6.65% -13.33% -66.13% -21.42% -
ROE 7.43% 7.22% -3.49% -3.78% -5.67% -14.92% -8.88% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 15.58 15.95 12.51 9.10 7.23 3.61 7.04 69.57%
EPS 1.34 1.23 -0.56 -0.61 -0.96 -2.39 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.16 0.17 0.16 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 102,058
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 5.94 6.13 4.28 3.53 2.76 1.38 2.65 71.02%
EPS 0.51 0.47 -0.19 -0.24 -0.37 -0.91 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0654 0.0548 0.0621 0.0648 0.0611 0.0639 4.93%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.25 0.245 0.315 0.255 0.645 0.575 0.415 -
P/RPS 1.61 1.54 2.52 2.80 8.92 15.93 5.89 -57.78%
P/EPS 18.70 19.96 -56.36 -42.11 -66.95 -24.09 -27.50 -
EY 5.35 5.01 -1.77 -2.37 -1.49 -4.15 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.44 1.97 1.59 3.79 3.59 2.44 -31.20%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 12/03/15 29/12/14 19/09/14 24/06/14 28/03/14 13/12/13 27/09/13 -
Price 0.255 0.225 0.215 0.27 0.745 0.60 0.585 -
P/RPS 1.64 1.41 1.72 2.97 10.30 16.63 8.31 -66.00%
P/EPS 19.07 18.33 -38.47 -44.59 -77.34 -25.14 -38.77 -
EY 5.24 5.45 -2.60 -2.24 -1.29 -3.98 -2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.34 1.69 4.38 3.75 3.44 -44.47%

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