[VIS] YoY Quarter Result on 31-Jul-2022 [#3]

Announcement Date
23-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jul-2022 [#3]
Profit Trend
QoQ- -57.32%
YoY- -66.16%
View:
Show?
Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 8,540 15,462 4,030 9,413 11,034 7,494 8,071 0.94%
PBT 1,767 4,573 -853 1,217 3,332 1,656 1,974 -1.82%
Tax -425 -544 0 -218 -596 -318 0 -
NP 1,342 4,029 -853 999 2,736 1,338 1,974 -6.22%
-
NP to SH 1,342 3,966 -853 999 2,640 1,338 1,974 -6.22%
-
Tax Rate 24.05% 11.90% - 17.91% 17.89% 19.20% 0.00% -
Total Cost 7,198 11,433 4,883 8,414 8,298 6,156 6,097 2.80%
-
Net Worth 61,148 53,084 40,966 40,600 37,081 27,644 21,070 19.42%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 61,148 53,084 40,966 40,600 37,081 27,644 21,070 19.42%
NOSH 174,709 174,396 170,694 169,169 168,552 110,578 110,898 7.86%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 15.71% 26.06% -21.17% 10.61% 24.80% 17.85% 24.46% -
ROE 2.19% 7.47% -2.08% 2.46% 7.12% 4.84% 9.37% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 4.89 9.03 2.36 5.56 6.55 6.78 7.28 -6.41%
EPS 0.77 2.32 -0.50 0.59 1.62 1.21 1.78 -13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.31 0.24 0.24 0.22 0.25 0.19 10.71%
Adjusted Per Share Value based on latest NOSH - 174,709
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 4.89 8.85 2.31 5.38 6.31 4.29 4.62 0.95%
EPS 0.77 2.27 -0.49 0.57 1.51 0.77 1.13 -6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3498 0.3037 0.2344 0.2323 0.2121 0.1581 0.1205 19.42%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.65 0.935 0.56 0.405 0.635 1.19 0.205 -
P/RPS 13.30 10.36 23.72 7.28 9.70 17.56 2.82 29.48%
P/EPS 84.62 40.37 -112.06 68.58 40.54 98.35 11.52 39.40%
EY 1.18 2.48 -0.89 1.46 2.47 1.02 8.68 -28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 3.02 2.33 1.69 2.89 4.76 1.08 9.47%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 23/09/22 23/09/21 22/09/20 25/09/19 21/09/18 21/09/17 22/09/16 -
Price 0.745 1.06 0.515 0.39 0.60 1.32 0.20 -
P/RPS 15.24 11.74 21.81 7.01 9.17 19.48 2.75 33.01%
P/EPS 96.99 45.77 -103.06 66.04 38.31 109.09 11.24 43.19%
EY 1.03 2.18 -0.97 1.51 2.61 0.92 8.90 -30.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 3.42 2.15 1.63 2.73 5.28 1.05 12.50%

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