[VIS] QoQ TTM Result on 31-Jul-2006 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
20-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- -28.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 5,695 7,464 6,309 4,871 3,405 1,031 0 -
PBT -995 220 237 543 756 78 0 -
Tax 14 20 26 -2 0 0 0 -
NP -981 240 263 541 756 78 0 -
-
NP to SH -981 240 263 541 756 78 0 -
-
Tax Rate - -9.09% -10.97% 0.37% 0.00% 0.00% - -
Total Cost 6,676 7,224 6,046 4,330 2,649 953 0 -
-
Net Worth 16,759 17,874 17,266 17,482 14,818 0 0 -
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 16,759 17,874 17,266 17,482 14,818 0 0 -
NOSH 67,037 68,750 66,410 67,241 54,881 51,052 0 -
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -17.23% 3.22% 4.17% 11.11% 22.20% 7.57% 0.00% -
ROE -5.85% 1.34% 1.52% 3.09% 5.10% 0.00% 0.00% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 8.50 10.86 9.50 7.24 6.20 2.02 0.00 -
EPS -1.46 0.35 0.40 0.80 1.38 0.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.26 0.26 0.26 0.27 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,241
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 2.17 2.85 2.41 1.86 1.30 0.39 0.00 -
EPS -0.37 0.09 0.10 0.21 0.29 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0683 0.0659 0.0668 0.0566 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 - - -
Price 0.39 0.37 0.41 0.43 0.48 0.00 0.00 -
P/RPS 4.59 3.41 4.32 5.94 7.74 0.00 0.00 -
P/EPS -26.65 105.99 103.53 53.45 34.85 0.00 0.00 -
EY -3.75 0.94 0.97 1.87 2.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.42 1.58 1.65 1.78 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 20/06/07 27/03/07 26/12/06 - - - - -
Price 0.27 0.40 0.42 0.00 0.00 0.00 0.00 -
P/RPS 3.18 3.68 4.42 0.00 0.00 0.00 0.00 -
P/EPS -18.45 114.58 106.05 0.00 0.00 0.00 0.00 -
EY -5.42 0.87 0.94 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.54 1.62 0.00 0.00 0.00 0.00 -

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