[VIS] YoY Quarter Result on 31-Jul-2013 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 88.62%
YoY- -120.84%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 8,071 2,505 3,959 1,990 3,900 3,724 5,568 6.37%
PBT 1,974 50 36 -79 379 517 1,115 9.97%
Tax 0 0 0 0 0 0 -32 -
NP 1,974 50 36 -79 379 517 1,083 10.51%
-
NP to SH 1,974 50 36 -79 379 517 1,083 10.51%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 2.87% -
Total Cost 6,097 2,455 3,923 2,069 3,521 3,207 4,485 5.24%
-
Net Worth 21,070 18,000 14,399 16,787 17,952 18,800 16,144 4.53%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 21,070 18,000 14,399 16,787 17,952 18,800 16,144 4.53%
NOSH 110,898 99,999 90,000 98,750 99,736 67,142 67,267 8.68%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 24.46% 2.00% 0.91% -3.97% 9.72% 13.88% 19.45% -
ROE 9.37% 0.28% 0.25% -0.47% 2.11% 2.75% 6.71% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 7.28 2.51 4.40 2.02 3.91 5.55 8.28 -2.12%
EPS 1.78 0.05 0.04 -0.08 0.38 0.77 1.61 1.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.16 0.17 0.18 0.28 0.24 -3.81%
Adjusted Per Share Value based on latest NOSH - 98,750
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 3.07 0.95 1.51 0.76 1.48 1.42 2.12 6.35%
EPS 0.75 0.02 0.01 -0.03 0.14 0.20 0.41 10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0685 0.0548 0.0639 0.0683 0.0715 0.0614 4.54%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.205 0.225 0.315 0.415 0.14 0.27 0.05 -
P/RPS 2.82 8.98 7.16 20.59 3.58 4.87 0.60 29.39%
P/EPS 11.52 450.00 787.50 -518.75 36.84 35.06 3.11 24.36%
EY 8.68 0.22 0.13 -0.19 2.71 2.85 32.20 -19.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.25 1.97 2.44 0.78 0.96 0.21 31.34%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 25/09/15 19/09/14 27/09/13 28/09/12 21/09/11 29/09/10 -
Price 0.20 0.17 0.215 0.585 0.13 0.24 0.08 -
P/RPS 2.75 6.79 4.89 29.03 3.32 4.33 0.97 18.94%
P/EPS 11.24 340.00 537.50 -731.25 34.21 31.17 4.97 14.55%
EY 8.90 0.29 0.19 -0.14 2.92 3.21 20.13 -12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 1.34 3.44 0.72 0.86 0.33 21.25%

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