[VIS] QoQ TTM 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- 8.15%
YoY- 238.96%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 9,433 13,841 15,295 15,621 16,116 11,257 9,288 1.03%
PBT -665 1,289 1,275 1,341 1,240 -503 -618 4.99%
Tax 0 0 0 0 0 0 0 -
NP -665 1,289 1,275 1,341 1,240 -503 -618 4.99%
-
NP to SH -665 1,289 1,275 1,341 1,240 -503 -618 4.99%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 10,098 12,552 14,020 14,280 14,876 11,760 9,906 1.28%
-
Net Worth 19,901 18,000 18,131 18,052 17,177 14,399 16,329 14.05%
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 19,901 18,000 18,131 18,052 17,177 14,399 16,329 14.05%
NOSH 110,561 99,999 100,731 100,294 101,041 90,000 102,058 5.46%
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 -7.05% 9.31% 8.34% 8.58% 7.69% -4.47% -6.65% -
ROE -3.34% 7.16% 7.03% 7.43% 7.22% -3.49% -3.78% -
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 8.53 13.84 15.18 15.58 15.95 12.51 9.10 -4.20%
EPS -0.60 1.29 1.27 1.34 1.23 -0.56 -0.61 -1.09%
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 5.29 5.84 5.97 6.15 4.30 3.55 0.93%
EPS -0.25 0.49 0.49 0.51 0.47 -0.19 -0.24 2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0687 0.0692 0.0689 0.0656 0.055 0.0624 14.00%
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 2.29 1.63 2.17 1.61 1.54 2.52 2.80 -12.51%
P/EPS -32.42 17.46 26.07 18.70 19.96 -56.36 -42.11 -15.95%
EY -3.08 5.73 3.84 5.35 5.01 -1.77 -2.37 19.03%
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 2.11 1.23 1.58 1.64 1.41 1.72 2.97 -20.33%
P/EPS -29.93 13.19 18.96 19.07 18.33 -38.47 -44.59 -23.28%
EY -3.34 7.58 5.27 5.24 5.45 -2.60 -2.24 30.42%
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