[VIS] YoY TTM Result on 31-Jul-2012 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- -31.01%
YoY- -118.42%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 13,841 11,257 6,955 9,084 20,663 12,776 5,645 16.11%
PBT 1,289 -503 -1,490 -583 3,162 747 -1,412 -
Tax 0 0 0 0 3 -40 -8 -
NP 1,289 -503 -1,490 -583 3,165 707 -1,420 -
-
NP to SH 1,289 -503 -1,490 -583 3,165 707 -1,420 -
-
Tax Rate 0.00% - - - -0.09% 5.35% - -
Total Cost 12,552 11,760 8,445 9,667 17,498 12,069 7,065 10.04%
-
Net Worth 18,000 14,399 16,787 17,952 18,800 16,144 15,449 2.57%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - 336 - - -
Div Payout % - - - - 10.63% - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 18,000 14,399 16,787 17,952 18,800 16,144 15,449 2.57%
NOSH 99,999 90,000 98,750 99,736 67,142 67,267 67,173 6.85%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 9.31% -4.47% -21.42% -6.42% 15.32% 5.53% -25.16% -
ROE 7.16% -3.49% -8.88% -3.25% 16.84% 4.38% -9.19% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 13.84 12.51 7.04 9.11 30.77 18.99 8.40 8.67%
EPS 1.29 -0.56 -1.51 -0.58 4.71 1.05 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.18 0.16 0.17 0.18 0.28 0.24 0.23 -4.00%
Adjusted Per Share Value based on latest NOSH - 99,736
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 5.27 4.28 2.65 3.46 7.86 4.86 2.15 16.10%
EPS 0.49 -0.19 -0.57 -0.22 1.20 0.27 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0685 0.0548 0.0639 0.0683 0.0715 0.0614 0.0588 2.57%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.225 0.315 0.415 0.14 0.27 0.05 0.20 -
P/RPS 1.63 2.52 5.89 1.54 0.88 0.26 2.38 -6.11%
P/EPS 17.46 -56.36 -27.50 -23.95 5.73 4.76 -9.46 -
EY 5.73 -1.77 -3.64 -4.18 17.46 21.02 -10.57 -
DY 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.25 1.97 2.44 0.78 0.96 0.21 0.87 6.22%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 25/09/15 19/09/14 27/09/13 28/09/12 21/09/11 29/09/10 15/09/09 -
Price 0.17 0.215 0.585 0.13 0.24 0.08 0.08 -
P/RPS 1.23 1.72 8.31 1.43 0.78 0.42 0.95 4.39%
P/EPS 13.19 -38.47 -38.77 -22.24 5.09 7.61 -3.78 -
EY 7.58 -2.60 -2.58 -4.50 19.64 13.14 -26.42 -
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.94 1.34 3.44 0.72 0.86 0.33 0.35 17.89%

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