[VIS] YoY Quarter 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- -878.48%
YoY- -681.2%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 11,741 865 5,273 414 3,746 3,044 8,054 6.47%
PBT 3,271 -984 970 -773 133 21 1,154 18.94%
Tax -1,128 0 0 0 0 0 3 -
NP 2,143 -984 970 -773 133 21 1,157 10.80%
-
NP to SH 2,143 -984 970 -773 133 21 1,157 10.80%
-
Tax Rate 34.48% - 0.00% - 0.00% 0.00% -0.26% -
Total Cost 9,598 1,849 4,303 1,187 3,613 3,023 6,897 5.65%
-
Net Worth 23,240 19,901 17,177 16,062 19,712 19,950 17,489 4.84%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - 336 -
Div Payout % - - - - - - 29.07% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 23,240 19,901 17,177 16,062 19,712 19,950 17,489 4.84%
NOSH 110,670 110,561 101,041 100,389 103,750 105,000 67,267 8.64%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 18.25% -113.76% 18.40% -186.71% 3.55% 0.69% 14.37% -
ROE 9.22% -4.94% 5.65% -4.81% 0.67% 0.11% 6.62% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 10.61 0.78 5.22 0.41 3.61 2.90 11.97 -1.98%
EPS 1.94 -0.89 0.96 -0.77 0.13 0.02 1.72 2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.21 0.18 0.17 0.16 0.19 0.19 0.26 -3.49%
Adjusted Per Share Value based on latest NOSH - 100,389
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 4.48 0.33 2.01 0.16 1.43 1.16 3.08 6.43%
EPS 0.82 -0.38 0.37 -0.30 0.05 0.01 0.44 10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0888 0.076 0.0656 0.0613 0.0753 0.0762 0.0668 4.85%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.235 0.195 0.245 0.575 0.14 0.26 0.07 -
P/RPS 2.22 24.92 4.69 139.43 3.88 8.97 0.58 25.04%
P/EPS 12.14 -21.91 25.52 -74.68 109.21 1,300.00 4.07 19.95%
EY 8.24 -4.56 3.92 -1.34 0.92 0.08 24.57 -16.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 1.12 1.08 1.44 3.59 0.74 1.37 0.27 26.73%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 19/12/16 23/12/15 29/12/14 13/12/13 27/12/12 22/12/11 22/12/10 -
Price 0.275 0.18 0.225 0.60 0.12 0.14 0.05 -
P/RPS 2.59 23.01 4.31 145.49 3.32 4.83 0.42 35.38%
P/EPS 14.20 -20.22 23.44 -77.92 93.61 700.00 2.91 30.20%
EY 7.04 -4.94 4.27 -1.28 1.07 0.14 34.40 -23.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 1.31 1.00 1.32 3.75 0.63 0.74 0.19 37.91%

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