[VIS] YoY Cumulative Quarter Result on 30-Apr-2015 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
30-Apr-2015 [#2]
Profit Trend
QoQ- -60.56%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 16,789 14,811 7,655 6,064 6,884 1,219 2,140 40.93%
PBT 2,808 3,100 175 269 234 -1,543 -983 -
Tax -399 -230 0 0 0 0 0 -
NP 2,409 2,870 175 269 234 -1,543 -983 -
-
NP to SH 2,409 2,870 175 269 234 -1,543 -983 -
-
Tax Rate 14.21% 7.42% 0.00% 0.00% 0.00% - - -
Total Cost 14,380 11,941 7,480 5,795 6,650 2,762 3,123 28.96%
-
Net Worth 33,710 26,566 19,687 17,933 16,278 17,144 18,055 10.96%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 553 - - - - - -
Div Payout % - 19.28% - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 33,710 26,566 19,687 17,933 16,278 17,144 18,055 10.96%
NOSH 168,552 110,695 109,375 99,629 101,739 100,849 100,306 9.03%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 14.35% 19.38% 2.29% 4.44% 3.40% -126.58% -45.93% -
ROE 7.15% 10.80% 0.89% 1.50% 1.44% -9.00% -5.44% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 9.96 13.38 7.00 6.09 6.77 1.21 2.13 29.29%
EPS 1.47 2.59 0.16 0.27 0.23 -1.53 -0.98 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.18 0.18 0.16 0.17 0.18 1.77%
Adjusted Per Share Value based on latest NOSH - 100,731
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 6.41 5.66 2.92 2.32 2.63 0.47 0.82 40.85%
EPS 0.92 1.10 0.07 0.10 0.09 -0.59 -0.38 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1287 0.1015 0.0752 0.0685 0.0622 0.0655 0.0689 10.97%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.365 0.795 0.185 0.33 0.255 0.285 0.16 -
P/RPS 3.66 5.94 2.64 5.42 3.77 23.58 7.50 -11.26%
P/EPS 25.54 30.66 115.63 122.22 110.87 -18.63 -16.33 -
EY 3.92 3.26 0.86 0.82 0.90 -5.37 -6.13 -
DY 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 3.31 1.03 1.83 1.59 1.68 0.89 12.75%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 25/06/18 21/06/17 23/06/16 25/06/15 24/06/14 17/06/13 19/06/12 -
Price 0.49 0.905 0.205 0.24 0.27 0.27 0.14 -
P/RPS 4.92 6.76 2.93 3.94 3.99 22.34 6.56 -4.67%
P/EPS 34.28 34.91 128.13 88.89 117.39 -17.65 -14.29 -
EY 2.92 2.86 0.78 1.13 0.85 -5.67 -7.00 -
DY 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.77 1.14 1.33 1.69 1.59 0.78 21.00%

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