Highlights

[VC] QoQ Quarter Result on 2020-06-30 [#1]

Stock [VC]: VORTEX CONSOLIDATED BERHAD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     107.99%    YoY -     111.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 38,921 29,975 42,083 38,833 31,892 32,190 40,635 -2.83%
  QoQ % 29.84% -28.77% 8.37% 21.76% -0.93% -20.78% -
  Horiz. % 95.78% 73.77% 103.56% 95.57% 78.48% 79.22% 100.00%
PBT 1,243 -3,821 -1,717 -3,138 -3,044 282 -113 -
  QoQ % 132.53% -122.54% 45.28% -3.09% -1,179.43% 349.56% -
  Horiz. % -1,100.00% 3,381.42% 1,519.47% 2,776.99% 2,693.81% -249.56% 100.00%
Tax -888 -393 -158 -212 64 -93 -352 85.42%
  QoQ % -125.95% -148.73% 25.47% -431.25% 168.82% 73.58% -
  Horiz. % 252.27% 111.65% 44.89% 60.23% -18.18% 26.42% 100.00%
NP 355 -4,214 -1,875 -3,350 -2,980 189 -465 -
  QoQ % 108.42% -124.75% 44.03% -12.42% -1,676.72% 140.65% -
  Horiz. % -76.34% 906.24% 403.23% 720.43% 640.86% -40.65% 100.00%
NP to SH 339 -4,243 -1,836 -3,286 -2,829 189 -464 -
  QoQ % 107.99% -131.10% 44.13% -16.15% -1,596.83% 140.73% -
  Horiz. % -73.06% 914.44% 395.69% 708.19% 609.70% -40.73% 100.00%
Tax Rate 71.44 % - % - % - % - % 32.98 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.62% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 38,566 34,189 43,958 42,183 34,872 32,001 41,100 -4.16%
  QoQ % 12.80% -22.22% 4.21% 20.97% 8.97% -22.14% -
  Horiz. % 93.83% 83.18% 106.95% 102.64% 84.85% 77.86% 100.00%
Net Worth 145,698 115,875 116,166 102,074 99,819 89,745 71,295 61.11%
  QoQ % 25.74% -0.25% 13.81% 2.26% 11.22% 25.88% -
  Horiz. % 204.36% 162.53% 162.94% 143.17% 140.01% 125.88% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 145,698 115,875 116,166 102,074 99,819 89,745 71,295 61.11%
  QoQ % 25.74% -0.25% 13.81% 2.26% 11.22% 25.88% -
  Horiz. % 204.36% 162.53% 162.94% 143.17% 140.01% 125.88% 100.00%
NOSH 822,688 461,839 412,962 328,637 311,935 382,872 609,885 22.11%
  QoQ % 78.13% 11.84% 25.66% 5.35% -18.53% -37.22% -
  Horiz. % 134.89% 75.73% 67.71% 53.89% 51.15% 62.78% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.91 % -14.06 % -4.46 % -8.63 % -9.34 % 0.59 % -1.14 % -
  QoQ % 106.47% -215.25% 48.32% 7.60% -1,683.05% 151.75% -
  Horiz. % -79.82% 1,233.33% 391.23% 757.02% 819.30% -51.75% 100.00%
ROE 0.23 % -3.66 % -1.58 % -3.22 % -2.83 % 0.21 % -0.65 % -
  QoQ % 106.28% -131.65% 50.93% -13.78% -1,447.62% 132.31% -
  Horiz. % -35.38% 563.08% 243.08% 495.38% 435.38% -32.31% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.73 6.49 10.19 11.82 10.22 8.41 6.66 -20.41%
  QoQ % -27.12% -36.31% -13.79% 15.66% 21.52% 26.28% -
  Horiz. % 71.02% 97.45% 153.00% 177.48% 153.45% 126.28% 100.00%
EPS 0.04 -0.92 -0.44 -1.00 0.91 0.05 -0.08 -
  QoQ % 104.35% -109.09% 56.00% -209.89% 1,720.00% 162.50% -
  Horiz. % -50.00% 1,150.00% 550.00% 1,250.00% -1,137.50% -62.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1771 0.2509 0.2813 0.3106 0.3200 0.2344 0.1169 31.94%
  QoQ % -29.41% -10.81% -9.43% -2.94% 36.52% 100.51% -
  Horiz. % 151.50% 214.63% 240.63% 265.70% 273.74% 200.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,199,730
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.24 2.50 3.51 3.24 2.66 2.68 3.39 -2.97%
  QoQ % 29.60% -28.77% 8.33% 21.80% -0.75% -20.94% -
  Horiz. % 95.58% 73.75% 103.54% 95.58% 78.47% 79.06% 100.00%
EPS 0.03 -0.35 -0.15 -0.27 -0.24 0.02 -0.04 -
  QoQ % 108.57% -133.33% 44.44% -12.50% -1,300.00% 150.00% -
  Horiz. % -75.00% 875.00% 375.00% 675.00% 600.00% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1214 0.0966 0.0968 0.0851 0.0832 0.0748 0.0594 61.12%
  QoQ % 25.67% -0.21% 13.75% 2.28% 11.23% 25.93% -
  Horiz. % 204.38% 162.63% 162.96% 143.27% 140.07% 125.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.0600 0.0500 0.2000 0.1550 0.1600 0.1800 0.0850 -
P/RPS 1.27 0.77 1.96 1.31 1.56 2.14 1.28 -0.52%
  QoQ % 64.94% -60.71% 49.62% -16.03% -27.10% 67.19% -
  Horiz. % 99.22% 60.16% 153.13% 102.34% 121.88% 167.19% 100.00%
P/EPS 145.61 -5.44 -44.99 -15.50 -17.64 364.64 -111.72 -
  QoQ % 2,776.65% 87.91% -190.26% 12.13% -104.84% 426.39% -
  Horiz. % -130.33% 4.87% 40.27% 13.87% 15.79% -326.39% 100.00%
EY 0.69 -18.37 -2.22 -6.45 -5.67 0.27 -0.90 -
  QoQ % 103.76% -727.48% 65.58% -13.76% -2,200.00% 130.00% -
  Horiz. % -76.67% 2,041.11% 246.67% 716.67% 630.00% -30.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.20 0.71 0.50 0.50 0.77 0.73 -39.94%
  QoQ % 70.00% -71.83% 42.00% 0.00% -35.06% 5.48% -
  Horiz. % 46.58% 27.40% 97.26% 68.49% 68.49% 105.48% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 25/02/20 27/11/19 14/11/19 30/05/19 27/02/19 -
Price 0.0750 0.0600 0.0750 0.1500 0.1700 0.1900 0.1450 -
P/RPS 1.59 0.92 0.74 1.27 1.66 2.26 2.18 -18.99%
  QoQ % 72.83% 24.32% -41.73% -23.49% -26.55% 3.67% -
  Horiz. % 72.94% 42.20% 33.94% 58.26% 76.15% 103.67% 100.00%
P/EPS 182.01 -6.53 -16.87 -15.00 -18.74 384.90 -190.59 -
  QoQ % 2,887.29% 61.29% -12.47% 19.96% -104.87% 301.95% -
  Horiz. % -95.50% 3.43% 8.85% 7.87% 9.83% -201.95% 100.00%
EY 0.55 -15.31 -5.93 -6.67 -5.33 0.26 -0.52 -
  QoQ % 103.59% -158.18% 11.09% -25.14% -2,150.00% 150.00% -
  Horiz. % -105.77% 2,944.23% 1,140.38% 1,282.69% 1,025.00% -50.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.24 0.27 0.48 0.53 0.81 1.24 -51.44%
  QoQ % 75.00% -11.11% -43.75% -9.43% -34.57% -34.68% -
  Horiz. % 33.87% 19.35% 21.77% 38.71% 42.74% 65.32% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS