[VIS] QoQ TTM Result on 31-Jan-2016 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jan-2016 [#1]
Profit Trend
QoQ- -66.32%
YoY- -182.48%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 27,467 16,591 11,025 10,374 9,433 13,841 15,295 47.48%
PBT 5,420 1,165 -759 -1,106 -665 1,289 1,275 161.26%
Tax -1,128 0 0 0 0 0 0 -
NP 4,292 1,165 -759 -1,106 -665 1,289 1,275 123.78%
-
NP to SH 4,292 1,165 -759 -1,106 -665 1,289 1,275 123.78%
-
Tax Rate 20.81% 0.00% - - - 0.00% 0.00% -
Total Cost 23,175 15,426 11,784 11,480 10,098 12,552 14,020 39.58%
-
Net Worth 23,240 21,070 19,800 19,718 19,901 18,000 18,131 17.90%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 23,240 21,070 19,800 19,718 19,901 18,000 18,131 17.90%
NOSH 110,670 110,898 110,000 109,545 110,561 99,999 100,731 6.44%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 15.63% 7.02% -6.88% -10.66% -7.05% 9.31% 8.34% -
ROE 18.47% 5.53% -3.83% -5.61% -3.34% 7.16% 7.03% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 24.82 14.96 10.02 9.47 8.53 13.84 15.18 38.58%
EPS 3.88 1.05 -0.69 -1.01 -0.60 1.29 1.27 109.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.18 0.18 0.18 0.18 10.77%
Adjusted Per Share Value based on latest NOSH - 109,545
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 10.45 6.31 4.20 3.95 3.59 5.27 5.82 47.46%
EPS 1.63 0.44 -0.29 -0.42 -0.25 0.49 0.49 122.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0802 0.0753 0.075 0.0757 0.0685 0.069 17.87%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.235 0.205 0.185 0.185 0.195 0.225 0.33 -
P/RPS 0.95 1.37 1.85 1.95 2.29 1.63 2.17 -42.19%
P/EPS 6.06 19.51 -26.81 -18.32 -32.42 17.46 26.07 -62.02%
EY 16.50 5.12 -3.73 -5.46 -3.08 5.73 3.84 163.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 1.03 1.03 1.08 1.25 1.83 -27.80%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 19/12/16 22/09/16 23/06/16 24/03/16 23/12/15 25/09/15 25/06/15 -
Price 0.275 0.20 0.205 0.185 0.18 0.17 0.24 -
P/RPS 1.11 1.34 2.05 1.95 2.11 1.23 1.58 -20.88%
P/EPS 7.09 19.04 -29.71 -18.32 -29.93 13.19 18.96 -47.94%
EY 14.10 5.25 -3.37 -5.46 -3.34 7.58 5.27 92.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.05 1.14 1.03 1.00 0.94 1.33 -1.00%

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