[VIS] QoQ TTM 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- 54.77%
YoY- 435.87%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM 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 20,663 22,507 22,613 19,682 12,776 7,856 58.14%
PBT 2,029 3,162 3,760 3,465 2,249 747 -669 -
Tax 0 3 -29 -29 -29 -40 -16 -
NP 2,029 3,165 3,731 3,436 2,220 707 -685 -
-
NP to SH 2,029 3,165 3,731 3,436 2,220 707 -685 -
-
Tax Rate 0.00% -0.09% 0.77% 0.84% 1.29% 5.35% - -
Total Cost 13,624 17,498 18,776 19,177 17,462 12,069 8,541 36.40%
-
Net Worth 19,950 18,800 18,865 18,799 17,489 16,144 15,558 17.97%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - 336 336 336 336 - - -
Div Payout % - 10.63% 9.01% 9.79% 15.15% - - -
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 19,950 18,800 18,865 18,799 17,489 16,144 15,558 17.97%
NOSH 105,000 67,142 67,377 67,142 67,267 67,267 67,647 33.95%
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 12.96% 15.32% 16.58% 15.19% 11.28% 5.53% -8.72% -
ROE 10.17% 16.84% 19.78% 18.28% 12.69% 4.38% -4.40% -
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 14.91 30.77 33.40 33.68 29.26 18.99 11.61 18.09%
EPS 1.93 4.71 5.54 5.12 3.30 1.05 -1.01 -
DPS 0.00 0.50 0.50 0.50 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 5.98 7.89 8.60 8.64 7.52 4.88 3.00 58.18%
EPS 0.77 1.21 1.42 1.31 0.85 0.27 -0.26 -
DPS 0.00 0.13 0.13 0.13 0.13 0.00 0.00 -
NAPS 0.0762 0.0718 0.072 0.0718 0.0668 0.0617 0.0594 18.00%
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 1.74 0.88 0.66 0.36 0.24 0.26 0.86 59.76%
P/EPS 13.45 5.73 3.97 2.34 2.12 4.76 -9.88 -
EY 7.43 17.46 25.17 42.65 47.15 21.02 -10.13 -
DY 0.00 1.85 2.27 4.17 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 0.94 0.78 0.66 0.36 0.17 0.42 0.69 22.82%
P/EPS 7.24 5.09 3.97 2.34 1.52 7.61 -7.90 -
EY 13.80 19.64 25.17 42.65 66.01 13.14 -12.66 -
DY 0.00 2.08 2.27 4.17 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