[VIS] YoY Annualized Quarter Result on 30-Apr-2017 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
30-Apr-2017 [#2]
Profit Trend
QoQ- 27.9%
YoY- 1540.0%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 16,214 15,512 33,578 29,622 15,310 12,128 13,768 2.76%
PBT -1,118 982 5,616 6,200 350 538 468 -
Tax 0 -382 -798 -460 0 0 0 -
NP -1,118 600 4,818 5,740 350 538 468 -
-
NP to SH -1,118 600 4,818 5,740 350 538 468 -
-
Tax Rate - 38.90% 14.21% 7.42% 0.00% 0.00% 0.00% -
Total Cost 17,332 14,912 28,760 23,882 14,960 11,590 13,300 4.50%
-
Net Worth 44,171 40,588 33,710 26,566 19,687 17,933 16,278 18.08%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - 3,382 - 1,106 - - - -
Div Payout % - 563.73% - 19.28% - - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 44,171 40,588 33,710 26,566 19,687 17,933 16,278 18.08%
NOSH 170,694 169,169 168,552 110,695 109,375 99,629 101,739 8.99%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -6.90% 3.87% 14.35% 19.38% 2.29% 4.44% 3.40% -
ROE -2.53% 1.48% 14.29% 21.61% 1.78% 3.00% 2.88% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 9.54 9.17 19.92 26.76 14.00 12.17 13.53 -5.65%
EPS -0.66 0.36 2.94 5.18 0.32 0.54 0.46 -
DPS 0.00 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.20 0.24 0.18 0.18 0.16 8.42%
Adjusted Per Share Value based on latest NOSH - 110,695
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 6.19 5.92 12.82 11.31 5.85 4.63 5.26 2.74%
EPS -0.43 0.23 1.84 2.19 0.13 0.21 0.18 -
DPS 0.00 1.29 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.1687 0.155 0.1287 0.1015 0.0752 0.0685 0.0622 18.07%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.485 0.41 0.365 0.795 0.185 0.33 0.255 -
P/RPS 5.08 4.47 1.83 2.97 1.32 2.71 1.88 18.00%
P/EPS -73.70 115.56 12.77 15.33 57.81 61.11 55.43 -
EY -1.36 0.87 7.83 6.52 1.73 1.64 1.80 -
DY 0.00 4.88 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 1.87 1.71 1.83 3.31 1.03 1.83 1.59 2.73%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 24/06/20 25/06/19 25/06/18 21/06/17 23/06/16 25/06/15 24/06/14 -
Price 0.45 0.35 0.49 0.905 0.205 0.24 0.27 -
P/RPS 4.72 3.82 2.46 3.38 1.46 1.97 2.00 15.37%
P/EPS -68.38 98.65 17.14 17.45 64.06 44.44 58.70 -
EY -1.46 1.01 5.83 5.73 1.56 2.25 1.70 -
DY 0.00 5.71 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 1.73 1.46 2.45 3.77 1.14 1.33 1.69 0.39%

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