[VIS] QoQ Quarter Result on 31-Jul-2016 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- 3090.91%
YoY- 3848.0%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 8,763 6,048 11,741 8,071 3,441 4,214 865 368.85%
PBT 1,975 1,125 3,271 1,974 -66 241 -984 -
Tax -230 -3 -1,128 0 0 0 0 -
NP 1,745 1,122 2,143 1,974 -66 241 -984 -
-
NP to SH 1,745 1,122 2,143 1,974 -66 241 -984 -
-
Tax Rate 11.65% 0.27% 34.48% 0.00% - 0.00% - -
Total Cost 7,018 4,926 9,598 6,097 3,507 3,973 1,849 143.52%
-
Net Worth 26,566 24,352 23,240 21,070 19,800 19,718 19,901 21.25%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - 553 - - - - - -
Div Payout % - 49.33% - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 26,566 24,352 23,240 21,070 19,800 19,718 19,901 21.25%
NOSH 110,695 110,695 110,670 110,898 110,000 109,545 110,561 0.08%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 19.91% 18.55% 18.25% 24.46% -1.92% 5.72% -113.76% -
ROE 6.57% 4.61% 9.22% 9.37% -0.33% 1.22% -4.94% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 7.92 5.46 10.61 7.28 3.13 3.85 0.78 369.57%
EPS 1.58 1.02 1.94 1.78 -0.06 0.22 -0.89 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.21 0.19 0.18 0.18 0.18 21.16%
Adjusted Per Share Value based on latest NOSH - 110,898
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 3.35 2.31 4.48 3.08 1.31 1.61 0.33 369.49%
EPS 0.67 0.43 0.82 0.75 -0.03 0.09 -0.38 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.093 0.0888 0.0805 0.0756 0.0753 0.076 21.29%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.795 0.47 0.235 0.205 0.185 0.185 0.195 -
P/RPS 10.04 8.60 2.22 2.82 5.91 4.81 24.92 -45.48%
P/EPS 50.43 46.37 12.14 11.52 -308.33 84.09 -21.91 -
EY 1.98 2.16 8.24 8.68 -0.32 1.19 -4.56 -
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.14 1.12 1.08 1.03 1.03 1.08 111.13%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 23/03/17 19/12/16 22/09/16 23/06/16 24/03/16 23/12/15 -
Price 0.905 0.77 0.275 0.20 0.205 0.185 0.18 -
P/RPS 11.43 14.09 2.59 2.75 6.55 4.81 23.01 -37.30%
P/EPS 57.41 75.97 14.20 11.24 -341.67 84.09 -20.22 -
EY 1.74 1.32 7.04 8.90 -0.29 1.19 -4.94 -
DY 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 3.50 1.31 1.05 1.14 1.03 1.00 142.42%

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