[VIS] QoQ Cumulative 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- 66.86%
YoY- -286.33%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 10,935 26,270 12,137 8,107 2,537 33,247 17,169 -25.87%
PBT 2,989 2,917 -1,412 -559 -1,687 5,973 1,707 45.02%
Tax -458 -471 0 0 0 -903 -409 7.79%
NP 2,531 2,446 -1,412 -559 -1,687 5,070 1,298 55.76%
-
NP to SH 2,531 2,446 -1,412 -559 -1,687 5,070 1,298 55.76%
-
Tax Rate 15.32% 16.15% - - - 15.12% 23.96% -
Total Cost 8,404 23,824 13,549 8,666 4,224 28,177 15,871 -34.42%
-
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 1,691 -
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 5.28% 5.30% -3.45% -1.27% -3.99% 11.53% 3.20% -
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 6.39 15.37 7.11 4.77 1.50 19.65 10.15 -26.44%
EPS 1.48 1.44 -0.83 -0.33 -1.00 3.00 0.77 54.28%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.00 -
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 4.16 10.00 4.62 3.08 0.97 12.65 6.53 -25.86%
EPS 0.96 0.93 -0.54 -0.21 -0.64 1.93 0.49 56.25%
DPS 0.00 0.00 0.00 0.00 0.00 1.29 0.64 -
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 18.47 2.83 7.88 10.16 40.02 2.24 3.99 176.46%
P/EPS 79.80 30.40 -67.70 -147.40 -60.18 14.68 52.78 31.56%
EY 1.25 3.29 -1.48 -0.68 -1.66 6.81 1.89 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 4.55 2.47 -
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 22.54 3.35 7.24 9.43 26.01 2.11 3.84 223.65%
P/EPS 97.38 35.99 -62.26 -136.76 -39.12 13.85 50.83 53.94%
EY 1.03 2.78 -1.61 -0.73 -2.56 7.22 1.97 -34.97%
DY 0.00 0.00 0.00 0.00 0.00 4.82 2.56 -
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