[VIS] YoY Annualized Quarter Result on 31-Jul-2017 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jul-2017 [#3]
Profit Trend
QoQ- -2.25%
YoY- 95.81%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 16,182 22,892 37,097 29,740 20,969 11,425 14,457 1.89%
PBT -1,882 2,276 8,186 6,341 2,865 424 360 -
Tax 0 -545 -1,328 -730 0 0 0 -
NP -1,882 1,730 6,858 5,610 2,865 424 360 -
-
NP to SH -1,882 1,730 6,730 5,610 2,865 424 360 -
-
Tax Rate - 23.95% 16.22% 11.51% 0.00% 0.00% 0.00% -
Total Cost 18,065 21,161 30,238 24,129 18,104 11,001 14,097 4.21%
-
Net Worth 40,966 40,600 37,081 27,684 21,046 19,080 15,999 16.94%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - 2,255 - 738 - - - -
Div Payout % - 130.33% - 13.16% - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 40,966 40,600 37,081 27,684 21,046 19,080 15,999 16.94%
NOSH 170,694 169,169 168,552 110,736 110,773 105,999 99,999 9.31%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -11.63% 7.56% 18.49% 18.87% 13.66% 3.71% 2.49% -
ROE -4.60% 4.26% 18.15% 20.27% 13.61% 2.22% 2.25% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 9.48 13.53 22.01 26.86 18.93 10.78 14.46 -6.78%
EPS -1.11 1.03 4.15 5.07 2.59 0.40 0.36 -
DPS 0.00 1.33 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.22 0.25 0.19 0.18 0.16 6.98%
Adjusted Per Share Value based on latest NOSH - 110,578
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 6.18 8.74 14.17 11.36 8.01 4.36 5.52 1.89%
EPS -0.72 0.66 2.57 2.14 1.09 0.16 0.14 -
DPS 0.00 0.86 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.1564 0.155 0.1416 0.1057 0.0804 0.0729 0.0611 16.94%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.56 0.405 0.635 1.19 0.205 0.225 0.315 -
P/RPS 5.91 2.99 2.89 4.43 1.08 2.09 2.18 18.06%
P/EPS -50.77 39.59 15.90 23.49 7.93 56.25 87.50 -
EY -1.97 2.53 6.29 4.26 12.62 1.78 1.14 -
DY 0.00 3.29 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 2.33 1.69 2.89 4.76 1.08 1.25 1.97 2.83%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 22/09/20 25/09/19 21/09/18 21/09/17 22/09/16 25/09/15 19/09/14 -
Price 0.515 0.39 0.60 1.32 0.20 0.17 0.215 -
P/RPS 5.43 2.88 2.73 4.92 1.06 1.58 1.49 24.02%
P/EPS -46.69 38.12 15.03 26.05 7.73 42.50 59.72 -
EY -2.14 2.62 6.66 3.84 12.93 2.35 1.67 -
DY 0.00 3.42 0.00 0.51 0.00 0.00 0.00 -
P/NAPS 2.15 1.63 2.73 5.28 1.05 0.94 1.34 8.19%

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