[VIS] QoQ Quarter Result on 30-Apr-2016 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
30-Apr-2016 [#2]
Profit Trend
QoQ- -127.39%
YoY- 84.02%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 6,048 11,741 8,071 3,441 4,214 865 2,505 79.49%
PBT 1,125 3,271 1,974 -66 241 -984 50 689.50%
Tax -3 -1,128 0 0 0 0 0 -
NP 1,122 2,143 1,974 -66 241 -984 50 688.11%
-
NP to SH 1,122 2,143 1,974 -66 241 -984 50 688.11%
-
Tax Rate 0.27% 34.48% 0.00% - 0.00% - 0.00% -
Total Cost 4,926 9,598 6,097 3,507 3,973 1,849 2,455 58.74%
-
Net Worth 24,352 23,240 21,070 19,800 19,718 19,901 18,000 22.21%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 553 - - - - - - -
Div Payout % 49.33% - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 24,352 23,240 21,070 19,800 19,718 19,901 18,000 22.21%
NOSH 110,695 110,670 110,898 110,000 109,545 110,561 99,999 6.97%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 18.55% 18.25% 24.46% -1.92% 5.72% -113.76% 2.00% -
ROE 4.61% 9.22% 9.37% -0.33% 1.22% -4.94% 0.28% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 5.46 10.61 7.28 3.13 3.85 0.78 2.51 67.49%
EPS 1.02 1.94 1.78 -0.06 0.22 -0.89 0.05 639.80%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.19 0.18 0.18 0.18 0.18 14.24%
Adjusted Per Share Value based on latest NOSH - 110,000
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 2.31 4.48 3.08 1.31 1.61 0.33 0.96 79.09%
EPS 0.43 0.82 0.75 -0.03 0.09 -0.38 0.02 666.04%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0888 0.0805 0.0756 0.0753 0.076 0.0687 22.26%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.47 0.235 0.205 0.185 0.185 0.195 0.225 -
P/RPS 8.60 2.22 2.82 5.91 4.81 24.92 8.98 -2.82%
P/EPS 46.37 12.14 11.52 -308.33 84.09 -21.91 450.00 -77.86%
EY 2.16 8.24 8.68 -0.32 1.19 -4.56 0.22 355.35%
DY 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.12 1.08 1.03 1.03 1.08 1.25 42.87%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 23/03/17 19/12/16 22/09/16 23/06/16 24/03/16 23/12/15 25/09/15 -
Price 0.77 0.275 0.20 0.205 0.185 0.18 0.17 -
P/RPS 14.09 2.59 2.75 6.55 4.81 23.01 6.79 62.33%
P/EPS 75.97 14.20 11.24 -341.67 84.09 -20.22 340.00 -63.01%
EY 1.32 7.04 8.90 -0.29 1.19 -4.94 0.29 173.39%
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.31 1.05 1.14 1.03 1.00 0.94 139.27%

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