[VIS] QoQ Annualized Quarter Result on 31-Oct-2020 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Oct-2020 [#4]
Profit Trend
QoQ- 229.92%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 48,276 41,490 43,740 26,270 16,182 16,214 10,148 183.12%
PBT 12,361 9,396 11,956 2,917 -1,882 -1,118 -6,748 -
Tax -2,092 -2,050 -1,832 -471 0 0 0 -
NP 10,269 7,346 10,124 2,446 -1,882 -1,118 -6,748 -
-
NP to SH 10,150 7,294 10,124 2,446 -1,882 -1,118 -6,748 -
-
Tax Rate 16.92% 21.82% 15.32% 16.15% - - - -
Total Cost 38,006 34,144 33,616 23,824 18,065 17,332 16,896 71.76%
-
Net Worth 53,084 51,784 47,924 46,158 40,966 44,171 42,300 16.36%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 53,084 51,784 47,924 46,158 40,966 44,171 42,300 16.36%
NOSH 174,396 174,071 171,180 170,957 170,694 170,694 169,290 2.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 21.27% 17.71% 23.15% 9.31% -11.63% -6.90% -66.50% -
ROE 19.12% 14.09% 21.13% 5.30% -4.60% -2.53% -15.95% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 28.19 24.04 25.56 15.37 9.48 9.54 6.00 180.78%
EPS 5.88 4.24 5.92 1.44 -1.11 -0.66 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.28 0.27 0.24 0.26 0.25 15.43%
Adjusted Per Share Value based on latest NOSH - 170,957
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 18.44 15.84 16.70 10.03 6.18 6.19 3.88 182.94%
EPS 3.88 2.79 3.87 0.93 -0.72 -0.43 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2027 0.1978 0.183 0.1763 0.1564 0.1687 0.1615 16.37%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.935 1.39 1.18 0.435 0.56 0.485 0.60 -
P/RPS 3.32 5.78 4.62 2.83 5.91 5.08 10.00 -52.08%
P/EPS 15.77 32.90 19.95 30.40 -50.77 -73.70 -15.04 -
EY 6.34 3.04 5.01 3.29 -1.97 -1.36 -6.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 4.63 4.21 1.61 2.33 1.87 2.40 16.57%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 23/09/21 24/06/21 30/03/21 21/12/20 22/09/20 24/06/20 13/03/20 -
Price 1.06 1.27 1.44 0.515 0.515 0.45 0.39 -
P/RPS 3.76 5.28 5.63 3.35 5.43 4.72 6.50 -30.59%
P/EPS 17.88 30.06 24.34 35.99 -46.69 -68.38 -9.78 -
EY 5.59 3.33 4.11 2.78 -2.14 -1.46 -10.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 4.23 5.14 1.91 2.15 1.73 1.56 68.84%

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