[VIS] YoY Annualized Quarter Result on 30-Apr-2013 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
17-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 9.24%
YoY- -56.97%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 15,310 12,128 13,768 2,438 4,280 17,770 12,122 3.96%
PBT 350 538 468 -3,086 -1,966 2,984 -40 -
Tax 0 0 0 0 0 0 0 -
NP 350 538 468 -3,086 -1,966 2,984 -40 -
-
NP to SH 350 538 468 -3,086 -1,966 2,984 -40 -
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% - -
Total Cost 14,960 11,590 13,300 5,524 6,246 14,786 12,162 3.50%
-
Net Worth 19,687 17,933 16,278 17,144 18,055 18,818 15,333 4.24%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 19,687 17,933 16,278 17,144 18,055 18,818 15,333 4.24%
NOSH 109,375 99,629 101,739 100,849 100,306 67,207 66,666 8.59%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 2.29% 4.44% 3.40% -126.58% -45.93% 16.79% -0.33% -
ROE 1.78% 3.00% 2.88% -18.00% -10.89% 15.86% -0.26% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 14.00 12.17 13.53 2.42 4.27 26.44 18.18 -4.25%
EPS 0.32 0.54 0.46 -3.06 -1.96 4.44 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.16 0.17 0.18 0.28 0.23 -3.99%
Adjusted Per Share Value based on latest NOSH - 100,579
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 5.85 4.63 5.26 0.93 1.63 6.79 4.63 3.97%
EPS 0.13 0.21 0.18 -1.18 -0.75 1.14 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0685 0.0622 0.0655 0.0689 0.0719 0.0586 4.24%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.185 0.33 0.255 0.285 0.16 0.22 0.10 -
P/RPS 1.32 2.71 1.88 11.79 3.75 0.83 0.55 15.69%
P/EPS 57.81 61.11 55.43 -9.31 -8.16 4.95 -166.67 -
EY 1.73 1.64 1.80 -10.74 -12.25 20.18 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.83 1.59 1.68 0.89 0.79 0.43 15.65%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 25/06/15 24/06/14 17/06/13 19/06/12 21/06/11 21/06/10 -
Price 0.205 0.24 0.27 0.27 0.14 0.22 0.08 -
P/RPS 1.46 1.97 2.00 11.17 3.28 0.83 0.44 22.10%
P/EPS 64.06 44.44 58.70 -8.82 -7.14 4.95 -133.33 -
EY 1.56 2.25 1.70 -11.33 -14.00 20.18 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.33 1.69 1.59 0.78 0.79 0.35 21.72%

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