[VIS] YoY Cumulative Quarter Result on 30-Apr-2010 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 85.19%
YoY- 93.61%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 1,219 2,140 8,885 6,061 1,413 3,312 2,791 -12.88%
PBT -1,543 -983 1,492 -20 -313 -460 -477 21.58%
Tax 0 0 0 0 0 0 -12 -
NP -1,543 -983 1,492 -20 -313 -460 -489 21.08%
-
NP to SH -1,543 -983 1,492 -20 -313 -460 -489 21.08%
-
Tax Rate - - 0.00% - - - - -
Total Cost 2,762 3,123 7,393 6,081 1,726 3,772 3,280 -2.82%
-
Net Worth 17,144 18,055 18,818 15,333 15,982 17,333 16,746 0.39%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 17,144 18,055 18,818 15,333 15,982 17,333 16,746 0.39%
NOSH 100,849 100,306 67,207 66,666 66,595 66,666 66,986 7.05%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin -126.58% -45.93% 16.79% -0.33% -22.15% -13.89% -17.52% -
ROE -9.00% -5.44% 7.93% -0.13% -1.96% -2.65% -2.92% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 1.21 2.13 13.22 9.09 2.12 4.97 4.17 -18.61%
EPS -1.53 -0.98 2.22 -0.03 -0.47 -0.69 -0.73 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.28 0.23 0.24 0.26 0.25 -6.21%
Adjusted Per Share Value based on latest NOSH - 67,647
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 0.46 0.81 3.38 2.31 0.54 1.26 1.06 -12.97%
EPS -0.59 -0.37 0.57 -0.01 -0.12 -0.18 -0.19 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0652 0.0687 0.0716 0.0583 0.0608 0.066 0.0637 0.38%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 29/04/09 30/04/08 30/04/07 -
Price 0.285 0.16 0.22 0.10 0.08 0.17 0.39 -
P/RPS 23.58 7.50 1.66 1.10 3.77 3.42 9.36 16.63%
P/EPS -18.63 -16.33 9.91 -333.33 -17.02 -24.64 -53.42 -16.08%
EY -5.37 -6.13 10.09 -0.30 -5.88 -4.06 -1.87 19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.89 0.79 0.43 0.33 0.65 1.56 1.24%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 17/06/13 19/06/12 21/06/11 21/06/10 17/06/09 17/06/08 20/06/07 -
Price 0.27 0.14 0.22 0.08 0.05 0.19 0.27 -
P/RPS 22.34 6.56 1.66 0.88 2.36 3.82 6.48 22.88%
P/EPS -17.65 -14.29 9.91 -266.67 -10.64 -27.54 -36.99 -11.59%
EY -5.67 -7.00 10.09 -0.38 -9.40 -3.63 -2.70 13.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.78 0.79 0.35 0.21 0.73 1.08 6.65%

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