[VIS] QoQ Cumulative Quarter Result on 31-Jan-2015 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jan-2015 [#1]
Profit Trend
QoQ- -45.0%
YoY- 17.38%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 9,434 8,569 6,064 3,273 16,116 10,843 6,884 23.30%
PBT -666 318 269 682 1,240 270 234 -
Tax 0 0 0 0 0 0 0 -
NP -666 318 269 682 1,240 270 234 -
-
NP to SH -666 318 269 682 1,240 270 234 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,100 8,251 5,795 2,591 14,876 10,573 6,650 32.02%
-
Net Worth 19,028 19,079 17,933 18,052 17,138 15,999 16,278 10.93%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 19,028 19,079 17,933 18,052 17,138 15,999 16,278 10.93%
NOSH 105,714 105,999 99,629 100,294 100,813 99,999 101,739 2.58%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -7.06% 3.71% 4.44% 20.84% 7.69% 2.49% 3.40% -
ROE -3.50% 1.67% 1.50% 3.78% 7.24% 1.69% 1.44% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 8.92 8.08 6.09 3.26 15.99 10.84 6.77 20.12%
EPS -0.63 0.30 0.27 0.68 1.23 0.27 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.16 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 100,294
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 3.60 3.27 2.32 1.25 6.15 4.14 2.63 23.21%
EPS -0.25 0.12 0.10 0.26 0.47 0.10 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0729 0.0685 0.0689 0.0654 0.0611 0.0622 10.92%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.195 0.225 0.33 0.25 0.245 0.315 0.255 -
P/RPS 2.19 2.78 5.42 7.66 1.53 2.91 3.77 -30.31%
P/EPS -30.95 75.00 122.22 36.76 19.92 116.67 110.87 -
EY -3.23 1.33 0.82 2.72 5.02 0.86 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.25 1.83 1.39 1.44 1.97 1.59 -22.67%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 23/12/15 25/09/15 25/06/15 12/03/15 29/12/14 19/09/14 24/06/14 -
Price 0.18 0.17 0.24 0.255 0.225 0.215 0.27 -
P/RPS 2.02 2.10 3.94 7.81 1.41 1.98 3.99 -36.39%
P/EPS -28.57 56.67 88.89 37.50 18.29 79.63 117.39 -
EY -3.50 1.76 1.13 2.67 5.47 1.26 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.94 1.33 1.42 1.32 1.34 1.69 -29.45%

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