[VIS] YoY TTM Result on 31-Jan-2015 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jan-2015 [#1]
Profit Trend
QoQ- 8.15%
YoY- 238.96%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 33,056 29,301 10,374 15,621 7,242 8,571 12,557 17.48%
PBT 6,995 6,304 -1,106 1,341 -965 -1,033 660 48.15%
Tax -1,062 -1,131 0 0 0 0 0 -
NP 5,933 5,173 -1,106 1,341 -965 -1,033 660 44.14%
-
NP to SH 5,933 5,173 -1,106 1,341 -965 -1,033 660 44.14%
-
Tax Rate 15.18% 17.94% - 0.00% - - 0.00% -
Total Cost 27,123 24,128 11,480 14,280 8,207 9,604 11,897 14.70%
-
Net Worth 46,223 24,352 19,718 18,052 17,029 18,214 18,868 16.09%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - 553 - - - - - -
Div Payout % - 10.70% - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 46,223 24,352 19,718 18,052 17,029 18,214 18,868 16.09%
NOSH 168,552 110,695 109,545 100,294 100,172 101,190 99,310 9.20%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 17.95% 17.65% -10.66% 8.58% -13.33% -12.05% 5.26% -
ROE 12.84% 21.24% -5.61% 7.43% -5.67% -5.67% 3.50% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 20.74 26.47 9.47 15.58 7.23 8.47 12.64 8.59%
EPS 3.72 4.67 -1.01 1.34 -0.96 -1.02 0.66 33.36%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.22 0.18 0.18 0.17 0.18 0.19 7.29%
Adjusted Per Share Value based on latest NOSH - 100,294
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 12.62 11.19 3.96 5.97 2.77 3.27 4.80 17.46%
EPS 2.27 1.98 -0.42 0.51 -0.37 -0.39 0.25 44.38%
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1765 0.093 0.0753 0.0689 0.065 0.0696 0.0721 16.07%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.545 0.47 0.185 0.25 0.645 0.13 0.16 -
P/RPS 2.63 1.78 1.95 1.61 8.92 1.53 1.27 12.88%
P/EPS 14.64 10.06 -18.32 18.70 -66.95 -12.73 24.08 -7.95%
EY 6.83 9.94 -5.46 5.35 -1.49 -7.85 4.15 8.64%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.14 1.03 1.39 3.79 0.72 0.84 14.35%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 23/03/17 24/03/16 12/03/15 28/03/14 12/03/13 26/03/12 -
Price 0.435 0.77 0.185 0.255 0.745 0.20 0.19 -
P/RPS 2.10 2.91 1.95 1.64 10.30 2.36 1.50 5.76%
P/EPS 11.69 16.48 -18.32 19.07 -77.34 -19.59 28.59 -13.83%
EY 8.56 6.07 -5.46 5.24 -1.29 -5.10 3.50 16.05%
DY 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 3.50 1.03 1.42 4.38 1.11 1.00 6.98%

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