[VIS] YoY Annualized Quarter Result on 31-Oct-2009 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- -17.93%
YoY- 34.49%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 9,747 15,653 19,683 3,210 9,311 9,612 6,309 7.51%
PBT -438 2,030 2,250 -962 -1,491 252 314 -
Tax 0 0 -29 -16 -2 43 26 -
NP -438 2,030 2,221 -978 -1,493 295 340 -
-
NP to SH -438 2,030 2,221 -978 -1,493 295 340 -
-
Tax Rate - 0.00% 1.29% - - -17.06% -8.28% -
Total Cost 10,185 13,623 17,462 4,188 10,804 9,317 5,969 9.30%
-
Net Worth 18,956 19,094 17,445 15,406 16,084 17,431 14,491 4.57%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - 335 - - - - -
Div Payout % - - 15.11% - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 18,956 19,094 17,445 15,406 16,084 17,431 14,491 4.57%
NOSH 99,772 100,495 67,099 66,986 67,018 67,045 55,737 10.18%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -4.49% 12.97% 11.28% -30.47% -16.03% 3.07% 5.39% -
ROE -2.31% 10.63% 12.73% -6.35% -9.28% 1.69% 2.35% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 9.77 15.58 29.33 4.79 13.89 14.34 11.32 -2.42%
EPS 0.44 2.02 3.31 -1.46 -2.23 0.44 0.61 -5.29%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.26 0.23 0.24 0.26 0.26 -5.08%
Adjusted Per Share Value based on latest NOSH - 67,169
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.71 5.96 7.49 1.22 3.54 3.66 2.40 7.52%
EPS -0.17 0.77 0.85 -0.37 -0.57 0.11 0.13 -
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0727 0.0664 0.0586 0.0612 0.0663 0.0551 4.57%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.14 0.26 0.07 0.20 0.13 0.29 0.41 -
P/RPS 1.43 1.67 0.24 4.17 0.94 2.02 3.62 -14.32%
P/EPS -31.89 12.87 2.11 -13.70 -5.84 65.91 67.21 -
EY -3.14 7.77 47.29 -7.30 -17.14 1.52 1.49 -
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.37 0.27 0.87 0.54 1.12 1.58 -11.86%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 22/12/11 22/12/10 23/12/09 31/12/08 26/12/07 26/12/06 -
Price 0.12 0.14 0.05 0.07 0.13 0.28 0.42 -
P/RPS 1.23 0.90 0.17 1.46 0.94 1.95 3.71 -16.79%
P/EPS -27.33 6.93 1.51 -4.79 -5.84 63.64 68.85 -
EY -3.66 14.43 66.20 -20.86 -17.14 1.57 1.45 -
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.19 0.30 0.54 1.08 1.62 -14.55%

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