[VIS] QoQ TTM Result on 31-Oct-2013 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- -60.81%
YoY- -408.7%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 11,257 9,288 7,242 3,623 6,955 8,865 8,571 19.98%
PBT -503 -618 -965 -2,396 -1,490 -1,032 -1,033 -38.18%
Tax 0 0 0 0 0 0 0 -
NP -503 -618 -965 -2,396 -1,490 -1,032 -1,033 -38.18%
-
NP to SH -503 -618 -965 -2,396 -1,490 -1,032 -1,033 -38.18%
-
Tax Rate - - - - - - - -
Total Cost 11,760 9,906 8,207 6,019 8,445 9,897 9,604 14.49%
-
Net Worth 14,399 16,329 17,029 16,062 16,787 17,098 18,214 -14.53%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 14,399 16,329 17,029 16,062 16,787 17,098 18,214 -14.53%
NOSH 90,000 102,058 100,172 100,389 98,750 100,579 101,190 -7.53%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin -4.47% -6.65% -13.33% -66.13% -21.42% -11.64% -12.05% -
ROE -3.49% -3.78% -5.67% -14.92% -8.88% -6.04% -5.67% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 12.51 9.10 7.23 3.61 7.04 8.81 8.47 29.78%
EPS -0.56 -0.61 -0.96 -2.39 -1.51 -1.03 -1.02 -33.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.17 0.16 0.17 0.17 0.18 -7.57%
Adjusted Per Share Value based on latest NOSH - 100,389
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 4.28 3.53 2.76 1.38 2.65 3.37 3.26 19.95%
EPS -0.19 -0.24 -0.37 -0.91 -0.57 -0.39 -0.39 -38.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0548 0.0621 0.0648 0.0611 0.0639 0.0651 0.0693 -14.52%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.315 0.255 0.645 0.575 0.415 0.285 0.13 -
P/RPS 2.52 2.80 8.92 15.93 5.89 3.23 1.53 39.59%
P/EPS -56.36 -42.11 -66.95 -24.09 -27.50 -27.78 -12.73 170.36%
EY -1.77 -2.37 -1.49 -4.15 -3.64 -3.60 -7.85 -63.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.59 3.79 3.59 2.44 1.68 0.72 95.98%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 19/09/14 24/06/14 28/03/14 13/12/13 27/09/13 17/06/13 12/03/13 -
Price 0.215 0.27 0.745 0.60 0.585 0.27 0.20 -
P/RPS 1.72 2.97 10.30 16.63 8.31 3.06 2.36 -19.06%
P/EPS -38.47 -44.59 -77.34 -25.14 -38.77 -26.31 -19.59 57.01%
EY -2.60 -2.24 -1.29 -3.98 -2.58 -3.80 -5.10 -36.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.69 4.38 3.75 3.44 1.59 1.11 13.41%

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