[VIS] QoQ TTM 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- 31.37%
YoY- -159.53%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 29,301 27,467 16,591 11,025 10,374 9,433 13,841 64.49%
PBT 6,304 5,420 1,165 -759 -1,106 -665 1,289 186.73%
Tax -1,131 -1,128 0 0 0 0 0 -
NP 5,173 4,292 1,165 -759 -1,106 -665 1,289 151.47%
-
NP to SH 5,173 4,292 1,165 -759 -1,106 -665 1,289 151.47%
-
Tax Rate 17.94% 20.81% 0.00% - - - 0.00% -
Total Cost 24,128 23,175 15,426 11,784 11,480 10,098 12,552 54.29%
-
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 % 10.70% - - - - - - -
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 17.65% 15.63% 7.02% -6.88% -10.66% -7.05% 9.31% -
ROE 21.24% 18.47% 5.53% -3.83% -5.61% -3.34% 7.16% -
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 26.47 24.82 14.96 10.02 9.47 8.53 13.84 53.77%
EPS 4.67 3.88 1.05 -0.69 -1.01 -0.60 1.29 134.85%
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 11.15 10.45 6.31 4.20 3.95 3.59 5.27 64.43%
EPS 1.97 1.63 0.44 -0.29 -0.42 -0.25 0.49 151.77%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0884 0.0802 0.0753 0.075 0.0757 0.0685 22.23%
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 1.78 0.95 1.37 1.85 1.95 2.29 1.63 6.01%
P/EPS 10.06 6.06 19.51 -26.81 -18.32 -32.42 17.46 -30.64%
EY 9.94 16.50 5.12 -3.73 -5.46 -3.08 5.73 44.13%
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 2.91 1.11 1.34 2.05 1.95 2.11 1.23 77.08%
P/EPS 16.48 7.09 19.04 -29.71 -18.32 -29.93 13.19 15.92%
EY 6.07 14.10 5.25 -3.37 -5.46 -3.34 7.58 -13.70%
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