[VIS] QoQ Cumulative Quarter Result on 31-Jan-2019 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jan-2019 [#1]
Profit Trend
QoQ- -105.47%
YoY- -206.68%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 33,247 17,169 7,756 2,644 41,394 27,823 16,789 57.49%
PBT 5,973 1,707 491 -447 10,335 6,140 2,808 65.17%
Tax -903 -409 -191 0 -2,166 -996 -399 72.11%
NP 5,070 1,298 300 -447 8,169 5,144 2,409 64.00%
-
NP to SH 5,070 1,298 300 -447 8,169 5,048 2,409 64.00%
-
Tax Rate 15.12% 23.96% 38.90% - 20.96% 16.22% 14.21% -
Total Cost 28,177 15,871 7,456 3,091 33,225 22,679 14,380 56.39%
-
Net Worth 43,983 40,600 40,588 40,567 40,529 37,081 33,710 19.34%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 3,383 1,691 1,691 1,690 - - - -
Div Payout % 66.73% 130.33% 563.73% 0.00% - - - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 43,983 40,600 40,588 40,567 40,529 37,081 33,710 19.34%
NOSH 169,169 169,169 169,169 169,036 168,961 168,552 168,552 0.24%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 15.25% 7.56% 3.87% -16.91% 19.73% 18.49% 14.35% -
ROE 11.53% 3.20% 0.74% -1.10% 20.16% 13.61% 7.15% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 19.65 10.15 4.59 1.56 24.51 16.51 9.96 57.10%
EPS 3.00 0.77 0.18 -0.26 4.91 3.11 1.47 60.68%
DPS 2.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.24 0.24 0.24 0.22 0.20 19.05%
Adjusted Per Share Value based on latest NOSH - 169,036
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 12.70 6.56 2.96 1.01 15.81 10.63 6.41 57.55%
EPS 1.94 0.50 0.11 -0.17 3.12 1.93 0.92 64.21%
DPS 1.29 0.65 0.65 0.65 0.00 0.00 0.00 -
NAPS 0.168 0.155 0.155 0.1549 0.1548 0.1416 0.1287 19.38%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.44 0.405 0.41 0.445 0.52 0.635 0.365 -
P/RPS 2.24 3.99 8.94 28.45 2.12 3.85 3.66 -27.85%
P/EPS 14.68 52.78 231.13 -168.27 10.75 21.20 25.54 -30.79%
EY 6.81 1.89 0.43 -0.59 9.30 4.72 3.92 44.36%
DY 4.55 2.47 2.44 2.25 0.00 0.00 0.00 -
P/NAPS 1.69 1.69 1.71 1.85 2.17 2.89 1.83 -5.15%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 20/12/19 25/09/19 25/06/19 27/03/19 21/12/18 21/09/18 25/06/18 -
Price 0.415 0.39 0.35 0.50 0.435 0.60 0.49 -
P/RPS 2.11 3.84 7.63 31.97 1.77 3.63 4.92 -43.04%
P/EPS 13.85 50.83 197.30 -189.07 8.99 20.03 34.28 -45.25%
EY 7.22 1.97 0.51 -0.53 11.12 4.99 2.92 82.55%
DY 4.82 2.56 2.86 2.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.63 1.46 2.08 1.81 2.73 2.45 -24.66%

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