Highlights

[VIVOCOM] QoQ Quarter Result on 2018-09-30 [#3]

Stock [VIVOCOM]: VIVOCOM INTL HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -79.91%    YoY -     -211.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 45,098 22,678 19,597 35,054 33,312 61,452 45,937 -1.22%
  QoQ % 98.86% 15.72% -44.09% 5.23% -45.79% 33.77% -
  Horiz. % 98.17% 49.37% 42.66% 76.31% 72.52% 133.77% 100.00%
PBT -66,449 -9,625 -3,900 3,968 464 11,018 9,102 -
  QoQ % -590.38% -146.79% -198.29% 755.17% -95.79% 21.05% -
  Horiz. % -730.05% -105.75% -42.85% 43.59% 5.10% 121.05% 100.00%
Tax 734 1,103 67 -1,169 -1,594 -2,762 -2,172 -
  QoQ % -33.45% 1,546.27% 105.73% 26.66% 42.29% -27.16% -
  Horiz. % -33.79% -50.78% -3.08% 53.82% 73.39% 127.16% 100.00%
NP -65,715 -8,522 -3,833 2,799 -1,130 8,256 6,930 -
  QoQ % -671.12% -122.33% -236.94% 347.70% -113.69% 19.13% -
  Horiz. % -948.27% -122.97% -55.31% 40.39% -16.31% 119.13% 100.00%
NP to SH -60,282 -6,977 -3,878 2,006 -2,635 6,271 5,715 -
  QoQ % -764.01% -79.91% -293.32% 176.13% -142.02% 9.73% -
  Horiz. % -1,054.80% -122.08% -67.86% 35.10% -46.11% 109.73% 100.00%
Tax Rate - % - % - % 29.46 % 343.53 % 25.07 % 23.86 % -
  QoQ % 0.00% 0.00% 0.00% -91.42% 1,270.28% 5.07% -
  Horiz. % 0.00% 0.00% 0.00% 123.47% 1,439.77% 105.07% 100.00%
Total Cost 110,813 31,200 23,430 32,255 34,442 53,196 39,007 100.20%
  QoQ % 255.17% 33.16% -27.36% -6.35% -35.25% 36.38% -
  Horiz. % 284.08% 79.99% 60.07% 82.69% 88.30% 136.38% 100.00%
Net Worth 453,162 438,917 475,820 475,486 471,797 462,073 444,499 1.29%
  QoQ % 3.25% -7.76% 0.07% 0.78% 2.10% 3.95% -
  Horiz. % 101.95% 98.74% 107.05% 106.97% 106.14% 103.95% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 453,162 438,917 475,820 475,486 471,797 462,073 444,499 1.29%
  QoQ % 3.25% -7.76% 0.07% 0.78% 2.10% 3.95% -
  Horiz. % 101.95% 98.74% 107.05% 106.97% 106.14% 103.95% 100.00%
NOSH 5,664,535 4,876,863 3,398,721 3,396,333 3,369,982 3,300,526 3,174,999 46.95%
  QoQ % 16.15% 43.49% 0.07% 0.78% 2.10% 3.95% -
  Horiz. % 178.41% 153.60% 107.05% 106.97% 106.14% 103.95% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -145.72 % -37.58 % -19.56 % 7.98 % -3.39 % 13.43 % 15.09 % -
  QoQ % -287.76% -92.13% -345.11% 335.40% -125.24% -11.00% -
  Horiz. % -965.67% -249.04% -129.62% 52.88% -22.47% 89.00% 100.00%
ROE -13.30 % -1.59 % -0.82 % 0.42 % -0.56 % 1.36 % 1.29 % -
  QoQ % -736.48% -93.90% -295.24% 175.00% -141.18% 5.43% -
  Horiz. % -1,031.01% -123.26% -63.57% 32.56% -43.41% 105.43% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.80 0.47 0.58 1.03 0.99 1.86 1.45 -32.66%
  QoQ % 70.21% -18.97% -43.69% 4.04% -46.77% 28.28% -
  Horiz. % 55.17% 32.41% 40.00% 71.03% 68.28% 128.28% 100.00%
EPS -1.06 -0.14 -0.11 0.06 -0.08 0.19 0.18 -
  QoQ % -657.14% -27.27% -283.33% 175.00% -142.11% 5.56% -
  Horiz. % -588.89% -77.78% -61.11% 33.33% -44.44% 105.56% 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 0.0800 0.0900 0.1400 0.1400 0.1400 0.1400 0.1400 -31.07%
  QoQ % -11.11% -35.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.14% 64.29% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,664,535
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.80 0.40 0.35 0.62 0.59 1.08 0.81 -0.82%
  QoQ % 100.00% 14.29% -43.55% 5.08% -45.37% 33.33% -
  Horiz. % 98.77% 49.38% 43.21% 76.54% 72.84% 133.33% 100.00%
EPS -1.06 -0.12 -0.07 0.04 -0.05 0.11 0.10 -
  QoQ % -783.33% -71.43% -275.00% 180.00% -145.45% 10.00% -
  Horiz. % -1,060.00% -120.00% -70.00% 40.00% -50.00% 110.00% 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 0.0800 0.0775 0.0840 0.0839 0.0833 0.0816 0.0785 1.27%
  QoQ % 3.23% -7.74% 0.12% 0.72% 2.08% 3.95% -
  Horiz. % 101.91% 98.73% 107.01% 106.88% 106.11% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0200 0.0250 0.0550 0.0750 0.1300 0.1300 0.1200 -
P/RPS 2.51 5.38 9.54 7.27 13.15 6.98 8.29 -54.81%
  QoQ % -53.35% -43.61% 31.22% -44.71% 88.40% -15.80% -
  Horiz. % 30.28% 64.90% 115.08% 87.70% 158.62% 84.20% 100.00%
P/EPS -1.88 -17.47 -48.20 126.98 -166.26 68.42 66.67 -
  QoQ % 89.24% 63.76% -137.96% 176.37% -343.00% 2.62% -
  Horiz. % -2.82% -26.20% -72.30% 190.46% -249.38% 102.62% 100.00%
EY -53.21 -5.72 -2.07 0.79 -0.60 1.46 1.50 -
  QoQ % -830.24% -176.33% -362.03% 231.67% -141.10% -2.67% -
  Horiz. % -3,547.33% -381.33% -138.00% 52.67% -40.00% 97.33% 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 0.25 0.28 0.39 0.54 0.93 0.93 0.86 -56.02%
  QoQ % -10.71% -28.21% -27.78% -41.94% 0.00% 8.14% -
  Horiz. % 29.07% 32.56% 45.35% 62.79% 108.14% 108.14% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.0200 0.0200 0.0250 0.0550 0.0900 0.1250 0.1300 -
P/RPS 2.51 4.30 4.34 5.33 9.10 6.71 8.99 -57.18%
  QoQ % -41.63% -0.92% -18.57% -41.43% 35.62% -25.36% -
  Horiz. % 27.92% 47.83% 48.28% 59.29% 101.22% 74.64% 100.00%
P/EPS -1.88 -13.98 -21.91 93.12 -115.10 65.79 72.22 -
  QoQ % 86.55% 36.19% -123.53% 180.90% -274.95% -8.90% -
  Horiz. % -2.60% -19.36% -30.34% 128.94% -159.37% 91.10% 100.00%
EY -53.21 -7.15 -4.56 1.07 -0.87 1.52 1.38 -
  QoQ % -644.20% -56.80% -526.17% 222.99% -157.24% 10.14% -
  Horiz. % -3,855.80% -518.12% -330.43% 77.54% -63.04% 110.14% 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 0.25 0.22 0.18 0.39 0.64 0.89 0.93 -58.25%
  QoQ % 13.64% 22.22% -53.85% -39.06% -28.09% -4.30% -
  Horiz. % 26.88% 23.66% 19.35% 41.94% 68.82% 95.70% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers