[VIS] QoQ Annualized Quarter Result on 31-Oct-2015 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015 [#4]
Profit Trend
QoQ- -257.08%
YoY- -153.71%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 20,969 15,310 16,856 9,434 11,425 12,128 13,092 36.93%
PBT 2,865 350 964 -666 424 538 2,728 3.32%
Tax 0 0 0 0 0 0 0 -
NP 2,865 350 964 -666 424 538 2,728 3.32%
-
NP to SH 2,865 350 964 -666 424 538 2,728 3.32%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 18,104 14,960 15,892 10,100 11,001 11,590 10,364 45.09%
-
Net Worth 21,046 19,687 19,718 19,028 19,080 17,933 18,052 10.78%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 21,046 19,687 19,718 19,028 19,080 17,933 18,052 10.78%
NOSH 110,773 109,375 109,545 105,714 105,999 99,629 100,294 6.85%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 13.66% 2.29% 5.72% -7.06% 3.71% 4.44% 20.84% -
ROE 13.61% 1.78% 4.89% -3.50% 2.22% 3.00% 15.11% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 18.93 14.00 15.39 8.92 10.78 12.17 13.05 28.17%
EPS 2.59 0.32 0.88 -0.63 0.40 0.54 2.72 -3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.18 0.18 0.18 3.67%
Adjusted Per Share Value based on latest NOSH - 110,561
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 7.98 5.83 6.41 3.59 4.35 4.61 4.98 36.97%
EPS 1.09 0.13 0.37 -0.25 0.16 0.20 1.04 3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0749 0.075 0.0724 0.0726 0.0682 0.0687 10.78%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.205 0.185 0.185 0.195 0.225 0.33 0.25 -
P/RPS 1.08 1.32 1.20 2.19 2.09 2.71 1.92 -31.88%
P/EPS 7.93 57.81 21.02 -30.95 56.25 61.11 9.19 -9.37%
EY 12.62 1.73 4.76 -3.23 1.78 1.64 10.88 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.03 1.03 1.08 1.25 1.83 1.39 -15.49%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 22/09/16 23/06/16 24/03/16 23/12/15 25/09/15 25/06/15 12/03/15 -
Price 0.20 0.205 0.185 0.18 0.17 0.24 0.255 -
P/RPS 1.06 1.46 1.20 2.02 1.58 1.97 1.95 -33.41%
P/EPS 7.73 64.06 21.02 -28.57 42.50 44.44 9.37 -12.04%
EY 12.93 1.56 4.76 -3.50 2.35 2.25 10.67 13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.14 1.03 1.00 0.94 1.33 1.42 -18.24%

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