[VIS] QoQ Annualized Quarter Result on 30-Apr-2016 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
30-Apr-2016 [#2]
Profit Trend
QoQ- -63.69%
YoY- -34.94%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 24,192 27,468 20,969 15,310 16,856 9,434 11,425 64.52%
PBT 4,500 5,420 2,865 350 964 -666 424 379.50%
Tax -12 -1,128 0 0 0 0 0 -
NP 4,488 4,292 2,865 350 964 -666 424 378.65%
-
NP to SH 4,488 4,292 2,865 350 964 -666 424 378.65%
-
Tax Rate 0.27% 20.81% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 19,704 23,176 18,104 14,960 15,892 10,100 11,001 47.22%
-
Net Worth 24,352 23,251 21,046 19,687 19,718 19,028 19,080 17.57%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 2,213 - - - - - - -
Div Payout % 49.33% - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 24,352 23,251 21,046 19,687 19,718 19,028 19,080 17.57%
NOSH 110,695 110,721 110,773 109,375 109,545 105,714 105,999 2.91%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 18.55% 15.63% 13.66% 2.29% 5.72% -7.06% 3.71% -
ROE 18.43% 18.46% 13.61% 1.78% 4.89% -3.50% 2.22% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 21.85 24.81 18.93 14.00 15.39 8.92 10.78 59.81%
EPS 4.08 3.88 2.59 0.32 0.88 -0.63 0.40 367.02%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.19 0.18 0.18 0.18 0.18 14.24%
Adjusted Per Share Value based on latest NOSH - 110,000
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 9.21 10.45 7.98 5.83 6.41 3.59 4.35 64.51%
EPS 1.71 1.63 1.09 0.13 0.37 -0.25 0.16 381.72%
DPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0885 0.0801 0.0749 0.075 0.0724 0.0726 17.60%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.47 0.235 0.205 0.185 0.185 0.195 0.225 -
P/RPS 2.15 0.95 1.08 1.32 1.20 2.19 2.09 1.89%
P/EPS 11.59 6.06 7.93 57.81 21.02 -30.95 56.25 -64.94%
EY 8.63 16.50 12.62 1.73 4.76 -3.23 1.78 185.09%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.12 1.08 1.03 1.03 1.08 1.25 42.87%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 23/03/17 19/12/16 22/09/16 23/06/16 24/03/16 23/12/15 25/09/15 -
Price 0.77 0.275 0.20 0.205 0.185 0.18 0.17 -
P/RPS 3.52 1.11 1.06 1.46 1.20 2.02 1.58 70.16%
P/EPS 18.99 7.09 7.73 64.06 21.02 -28.57 42.50 -41.41%
EY 5.27 14.10 12.93 1.56 4.76 -3.50 2.35 70.90%
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.31 1.05 1.14 1.03 1.00 0.94 139.27%

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