[VIS] YoY Quarter Result on 30-Apr-2022 [#2]

Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
30-Apr-2022 [#2]
Profit Trend
QoQ- 13.17%
YoY- 181.72%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 10,611 9,810 5,571 5,112 9,661 8,763 3,441 20.63%
PBT 4,149 1,709 1,128 937 2,389 1,975 -66 -
Tax -1,005 -567 0 -191 -399 -230 0 -
NP 3,144 1,142 1,128 746 1,990 1,745 -66 -
-
NP to SH 3,144 1,116 1,128 746 1,990 1,745 -66 -
-
Tax Rate 24.22% 33.18% 0.00% 20.38% 16.70% 11.65% - -
Total Cost 7,467 8,668 4,443 4,366 7,671 7,018 3,507 13.41%
-
Net Worth 62,833 51,784 44,171 40,588 33,710 26,566 19,800 21.21%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 62,833 51,784 44,171 40,588 33,710 26,566 19,800 21.21%
NOSH 174,709 174,071 170,694 169,169 168,552 110,695 110,000 8.01%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 29.63% 11.64% 20.25% 14.59% 20.60% 19.91% -1.92% -
ROE 5.00% 2.16% 2.55% 1.84% 5.90% 6.57% -0.33% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 6.08 5.68 3.28 3.02 5.73 7.92 3.13 11.69%
EPS 1.80 0.65 0.66 0.44 1.18 1.58 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.30 0.26 0.24 0.20 0.24 0.18 12.24%
Adjusted Per Share Value based on latest NOSH - 174,709
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 6.07 5.62 3.19 2.93 5.53 5.02 1.97 20.61%
EPS 1.80 0.64 0.65 0.43 1.14 1.00 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3596 0.2964 0.2528 0.2323 0.193 0.1521 0.1133 21.21%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.715 1.39 0.485 0.41 0.365 0.795 0.185 -
P/RPS 11.76 24.46 14.79 13.56 6.37 10.04 5.91 12.14%
P/EPS 39.69 215.00 73.05 92.95 30.92 50.43 -308.33 -
EY 2.52 0.47 1.37 1.08 3.23 1.98 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 4.63 1.87 1.71 1.83 3.31 1.03 11.59%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 24/06/22 24/06/21 24/06/20 25/06/19 25/06/18 21/06/17 23/06/16 -
Price 0.605 1.27 0.45 0.35 0.49 0.905 0.205 -
P/RPS 9.95 22.35 13.72 11.58 8.55 11.43 6.55 7.21%
P/EPS 33.59 196.44 67.78 79.34 41.50 57.41 -341.67 -
EY 2.98 0.51 1.48 1.26 2.41 1.74 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 4.23 1.73 1.46 2.45 3.77 1.14 6.67%

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