[VIS] QoQ Annualized Quarter Result on 31-Jan-2020 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
13-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Jan-2020 [#1]
Profit Trend
QoQ- -233.1%
YoY- -277.4%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 26,270 16,182 16,214 10,148 33,247 22,892 15,512 41.85%
PBT 2,917 -1,882 -1,118 -6,748 5,973 2,276 982 105.96%
Tax -471 0 0 0 -903 -545 -382 14.91%
NP 2,446 -1,882 -1,118 -6,748 5,070 1,730 600 154.10%
-
NP to SH 2,446 -1,882 -1,118 -6,748 5,070 1,730 600 154.10%
-
Tax Rate 16.15% - - - 15.12% 23.95% 38.90% -
Total Cost 23,824 18,065 17,332 16,896 28,177 21,161 14,912 36.46%
-
Net Worth 46,158 40,966 44,171 42,300 43,983 40,600 40,588 8.90%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - 3,383 2,255 3,382 -
Div Payout % - - - - 66.73% 130.33% 563.73% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 46,158 40,966 44,171 42,300 43,983 40,600 40,588 8.90%
NOSH 170,957 170,694 170,694 169,290 169,169 169,169 169,169 0.70%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 9.31% -11.63% -6.90% -66.50% 15.25% 7.56% 3.87% -
ROE 5.30% -4.60% -2.53% -15.95% 11.53% 4.26% 1.48% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 15.37 9.48 9.54 6.00 19.65 13.53 9.17 40.88%
EPS 1.44 -1.11 -0.66 -4.00 3.00 1.03 0.36 150.92%
DPS 0.00 0.00 0.00 0.00 2.00 1.33 2.00 -
NAPS 0.27 0.24 0.26 0.25 0.26 0.24 0.24 8.13%
Adjusted Per Share Value based on latest NOSH - 169,290
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 10.00 6.16 6.17 3.86 12.65 8.71 5.90 41.92%
EPS 0.93 -0.72 -0.43 -2.57 1.93 0.66 0.23 152.73%
DPS 0.00 0.00 0.00 0.00 1.29 0.86 1.29 -
NAPS 0.1756 0.1559 0.1681 0.161 0.1674 0.1545 0.1544 8.91%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.435 0.56 0.485 0.60 0.44 0.405 0.41 -
P/RPS 2.83 5.91 5.08 10.00 2.24 2.99 4.47 -26.16%
P/EPS 30.40 -50.77 -73.70 -15.04 14.68 39.59 115.56 -58.77%
EY 3.29 -1.97 -1.36 -6.65 6.81 2.53 0.87 141.75%
DY 0.00 0.00 0.00 0.00 4.55 3.29 4.88 -
P/NAPS 1.61 2.33 1.87 2.40 1.69 1.69 1.71 -3.92%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 21/12/20 22/09/20 24/06/20 13/03/20 20/12/19 25/09/19 25/06/19 -
Price 0.515 0.515 0.45 0.39 0.415 0.39 0.35 -
P/RPS 3.35 5.43 4.72 6.50 2.11 2.88 3.82 -8.34%
P/EPS 35.99 -46.69 -68.38 -9.78 13.85 38.12 98.65 -48.78%
EY 2.78 -2.14 -1.46 -10.23 7.22 2.62 1.01 95.80%
DY 0.00 0.00 0.00 0.00 4.82 3.42 5.71 -
P/NAPS 1.91 2.15 1.73 1.56 1.60 1.63 1.46 19.51%

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