[VIS] QoQ Annualized Quarter Result on 30-Apr-2020 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
30-Apr-2020 [#2]
Profit Trend
QoQ- 83.43%
YoY- -286.33%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 43,740 26,270 16,182 16,214 10,148 33,247 22,892 53.67%
PBT 11,956 2,917 -1,882 -1,118 -6,748 5,973 2,276 200.67%
Tax -1,832 -471 0 0 0 -903 -545 123.57%
NP 10,124 2,446 -1,882 -1,118 -6,748 5,070 1,730 223.00%
-
NP to SH 10,124 2,446 -1,882 -1,118 -6,748 5,070 1,730 223.00%
-
Tax Rate 15.32% 16.15% - - - 15.12% 23.95% -
Total Cost 33,616 23,824 18,065 17,332 16,896 28,177 21,161 35.95%
-
Net Worth 47,924 46,158 40,966 44,171 42,300 43,983 40,600 11.63%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - - - - 3,383 2,255 -
Div Payout % - - - - - 66.73% 130.33% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 47,924 46,158 40,966 44,171 42,300 43,983 40,600 11.63%
NOSH 171,180 170,957 170,694 170,694 169,290 169,169 169,169 0.78%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 23.15% 9.31% -11.63% -6.90% -66.50% 15.25% 7.56% -
ROE 21.13% 5.30% -4.60% -2.53% -15.95% 11.53% 4.26% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 25.56 15.37 9.48 9.54 6.00 19.65 13.53 52.52%
EPS 5.92 1.44 -1.11 -0.66 -4.00 3.00 1.03 219.16%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.33 -
NAPS 0.28 0.27 0.24 0.26 0.25 0.26 0.24 10.77%
Adjusted Per Share Value based on latest NOSH - 170,694
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 16.64 10.00 6.16 6.17 3.86 12.65 8.71 53.66%
EPS 3.85 0.93 -0.72 -0.43 -2.57 1.93 0.66 222.32%
DPS 0.00 0.00 0.00 0.00 0.00 1.29 0.86 -
NAPS 0.1824 0.1756 0.1559 0.1681 0.161 0.1674 0.1545 11.64%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.18 0.435 0.56 0.485 0.60 0.44 0.405 -
P/RPS 4.62 2.83 5.91 5.08 10.00 2.24 2.99 33.47%
P/EPS 19.95 30.40 -50.77 -73.70 -15.04 14.68 39.59 -36.54%
EY 5.01 3.29 -1.97 -1.36 -6.65 6.81 2.53 57.36%
DY 0.00 0.00 0.00 0.00 0.00 4.55 3.29 -
P/NAPS 4.21 1.61 2.33 1.87 2.40 1.69 1.69 83.25%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/03/21 21/12/20 22/09/20 24/06/20 13/03/20 20/12/19 25/09/19 -
Price 1.44 0.515 0.515 0.45 0.39 0.415 0.39 -
P/RPS 5.63 3.35 5.43 4.72 6.50 2.11 2.88 56.02%
P/EPS 24.34 35.99 -46.69 -68.38 -9.78 13.85 38.12 -25.74%
EY 4.11 2.78 -2.14 -1.46 -10.23 7.22 2.62 34.82%
DY 0.00 0.00 0.00 0.00 0.00 4.82 3.42 -
P/NAPS 5.14 1.91 2.15 1.73 1.56 1.60 1.63 114.29%

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