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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,357 15,017 45,098 22,678 19,597 35,054 33,312 -48.47%
  QoQ % -17.71% -66.70% 98.86% 15.72% -44.09% 5.23% -
  Horiz. % 37.09% 45.08% 135.38% 68.08% 58.83% 105.23% 100.00%
PBT -678 -536 -66,449 -9,625 -3,900 3,968 464 -
  QoQ % -26.49% 99.19% -590.38% -146.79% -198.29% 755.17% -
  Horiz. % -146.12% -115.52% -14,320.90% -2,074.35% -840.52% 855.17% 100.00%
Tax -92 -152 734 1,103 67 -1,169 -1,594 -85.14%
  QoQ % 39.47% -120.71% -33.45% 1,546.27% 105.73% 26.66% -
  Horiz. % 5.77% 9.54% -46.05% -69.20% -4.20% 73.34% 100.00%
NP -770 -688 -65,715 -8,522 -3,833 2,799 -1,130 -22.62%
  QoQ % -11.92% 98.95% -671.12% -122.33% -236.94% 347.70% -
  Horiz. % 68.14% 60.88% 5,815.49% 754.16% 339.20% -247.70% 100.00%
NP to SH -703 -554 -60,282 -6,977 -3,878 2,006 -2,635 -58.66%
  QoQ % -26.90% 99.08% -764.01% -79.91% -293.32% 176.13% -
  Horiz. % 26.68% 21.02% 2,287.74% 264.78% 147.17% -76.13% 100.00%
Tax Rate - % - % - % - % - % 29.46 % 343.53 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -91.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 8.58% 100.00%
Total Cost 13,127 15,705 110,813 31,200 23,430 32,255 34,442 -47.53%
  QoQ % -16.42% -85.83% 255.17% 33.16% -27.36% -6.35% -
  Horiz. % 38.11% 45.60% 321.74% 90.59% 68.03% 93.65% 100.00%
Net Worth 453,162 453,162 453,162 438,917 475,820 475,486 471,797 -2.66%
  QoQ % 0.00% 0.00% 3.25% -7.76% 0.07% 0.78% -
  Horiz. % 96.05% 96.05% 96.05% 93.03% 100.85% 100.78% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 453,162 453,162 453,162 438,917 475,820 475,486 471,797 -2.66%
  QoQ % 0.00% 0.00% 3.25% -7.76% 0.07% 0.78% -
  Horiz. % 96.05% 96.05% 96.05% 93.03% 100.85% 100.78% 100.00%
NOSH 5,664,535 5,664,535 5,664,535 4,876,863 3,398,721 3,396,333 3,369,982 41.50%
  QoQ % 0.00% 0.00% 16.15% 43.49% 0.07% 0.78% -
  Horiz. % 168.09% 168.09% 168.09% 144.71% 100.85% 100.78% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -6.23 % -4.58 % -145.72 % -37.58 % -19.56 % 7.98 % -3.39 % 50.20%
  QoQ % -36.03% 96.86% -287.76% -92.13% -345.11% 335.40% -
  Horiz. % 183.78% 135.10% 4,298.52% 1,108.55% 576.99% -235.40% 100.00%
ROE -0.16 % -0.12 % -13.30 % -1.59 % -0.82 % 0.42 % -0.56 % -56.72%
  QoQ % -33.33% 99.10% -736.48% -93.90% -295.24% 175.00% -
  Horiz. % 28.57% 21.43% 2,375.00% 283.93% 146.43% -75.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.22 0.27 0.80 0.47 0.58 1.03 0.99 -63.41%
  QoQ % -18.52% -66.25% 70.21% -18.97% -43.69% 4.04% -
  Horiz. % 22.22% 27.27% 80.81% 47.47% 58.59% 104.04% 100.00%
EPS -0.01 -0.01 -1.06 -0.14 -0.11 0.06 -0.08 -75.10%
  QoQ % 0.00% 99.06% -657.14% -27.27% -283.33% 175.00% -
  Horiz. % 12.50% 12.50% 1,325.00% 175.00% 137.50% -75.00% 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 0.0800 0.0800 0.0900 0.1400 0.1400 0.1400 -31.21%
  QoQ % 0.00% 0.00% -11.11% -35.71% 0.00% 0.00% -
  Horiz. % 57.14% 57.14% 57.14% 64.29% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,664,535
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.22 0.27 0.80 0.40 0.35 0.62 0.59 -48.29%
  QoQ % -18.52% -66.25% 100.00% 14.29% -43.55% 5.08% -
  Horiz. % 37.29% 45.76% 135.59% 67.80% 59.32% 105.08% 100.00%
EPS -0.01 -0.01 -1.06 -0.12 -0.07 0.04 -0.05 -65.90%
  QoQ % 0.00% 99.06% -783.33% -71.43% -275.00% 180.00% -
  Horiz. % 20.00% 20.00% 2,120.00% 240.00% 140.00% -80.00% 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 0.0800 0.0800 0.0775 0.0840 0.0839 0.0833 -2.67%
  QoQ % 0.00% 0.00% 3.23% -7.74% 0.12% 0.72% -
  Horiz. % 96.04% 96.04% 96.04% 93.04% 100.84% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0200 0.0200 0.0200 0.0250 0.0550 0.0750 0.1300 -
P/RPS 9.17 7.54 2.51 5.38 9.54 7.27 13.15 -21.41%
  QoQ % 21.62% 200.40% -53.35% -43.61% 31.22% -44.71% -
  Horiz. % 69.73% 57.34% 19.09% 40.91% 72.55% 55.29% 100.00%
P/EPS -161.15 -204.50 -1.88 -17.47 -48.20 126.98 -166.26 -2.07%
  QoQ % 21.20% -10,777.66% 89.24% 63.76% -137.96% 176.37% -
  Horiz. % 96.93% 123.00% 1.13% 10.51% 28.99% -76.37% 100.00%
EY -0.62 -0.49 -53.21 -5.72 -2.07 0.79 -0.60 2.22%
  QoQ % -26.53% 99.08% -830.24% -176.33% -362.03% 231.67% -
  Horiz. % 103.33% 81.67% 8,868.33% 953.33% 345.00% -131.67% 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 0.25 0.25 0.28 0.39 0.54 0.93 -58.45%
  QoQ % 0.00% 0.00% -10.71% -28.21% -27.78% -41.94% -
  Horiz. % 26.88% 26.88% 26.88% 30.11% 41.94% 58.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.0150 0.0200 0.0200 0.0200 0.0250 0.0550 0.0900 -
P/RPS 6.88 7.54 2.51 4.30 4.34 5.33 9.10 -17.05%
  QoQ % -8.75% 200.40% -41.63% -0.92% -18.57% -41.43% -
  Horiz. % 75.60% 82.86% 27.58% 47.25% 47.69% 58.57% 100.00%
P/EPS -120.86 -204.50 -1.88 -13.98 -21.91 93.12 -115.10 3.32%
  QoQ % 40.90% -10,777.66% 86.55% 36.19% -123.53% 180.90% -
  Horiz. % 105.00% 177.67% 1.63% 12.15% 19.04% -80.90% 100.00%
EY -0.83 -0.49 -53.21 -7.15 -4.56 1.07 -0.87 -3.10%
  QoQ % -69.39% 99.08% -644.20% -56.80% -526.17% 222.99% -
  Horiz. % 95.40% 56.32% 6,116.09% 821.84% 524.14% -122.99% 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 0.19 0.25 0.25 0.22 0.18 0.39 0.64 -55.60%
  QoQ % -24.00% 0.00% 13.64% 22.22% -53.85% -39.06% -
  Horiz. % 29.69% 39.06% 39.06% 34.38% 28.13% 60.94% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers