[VIS] QoQ Annualized Quarter Result on 31-Jul-2020 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Jul-2020 [#3]
Profit Trend
QoQ- -68.4%
YoY- -208.78%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 41,490 43,740 26,270 16,182 16,214 10,148 33,247 15.92%
PBT 9,396 11,956 2,917 -1,882 -1,118 -6,748 5,973 35.29%
Tax -2,050 -1,832 -471 0 0 0 -903 72.82%
NP 7,346 10,124 2,446 -1,882 -1,118 -6,748 5,070 28.07%
-
NP to SH 7,294 10,124 2,446 -1,882 -1,118 -6,748 5,070 27.46%
-
Tax Rate 21.82% 15.32% 16.15% - - - 15.12% -
Total Cost 34,144 33,616 23,824 18,065 17,332 16,896 28,177 13.67%
-
Net Worth 51,784 47,924 46,158 40,966 44,171 42,300 43,983 11.51%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - 3,383 -
Div Payout % - - - - - - 66.73% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 51,784 47,924 46,158 40,966 44,171 42,300 43,983 11.51%
NOSH 174,071 171,180 170,957 170,694 170,694 169,290 169,169 1.92%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 17.71% 23.15% 9.31% -11.63% -6.90% -66.50% 15.25% -
ROE 14.09% 21.13% 5.30% -4.60% -2.53% -15.95% 11.53% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 24.04 25.56 15.37 9.48 9.54 6.00 19.65 14.40%
EPS 4.24 5.92 1.44 -1.11 -0.66 -4.00 3.00 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.30 0.28 0.27 0.24 0.26 0.25 0.26 10.01%
Adjusted Per Share Value based on latest NOSH - 170,694
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 15.79 16.64 10.00 6.16 6.17 3.86 12.65 15.94%
EPS 2.78 3.85 0.93 -0.72 -0.43 -2.57 1.93 27.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
NAPS 0.1971 0.1824 0.1756 0.1559 0.1681 0.161 0.1674 11.51%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.39 1.18 0.435 0.56 0.485 0.60 0.44 -
P/RPS 5.78 4.62 2.83 5.91 5.08 10.00 2.24 88.23%
P/EPS 32.90 19.95 30.40 -50.77 -73.70 -15.04 14.68 71.34%
EY 3.04 5.01 3.29 -1.97 -1.36 -6.65 6.81 -41.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 4.63 4.21 1.61 2.33 1.87 2.40 1.69 95.91%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 24/06/21 30/03/21 21/12/20 22/09/20 24/06/20 13/03/20 20/12/19 -
Price 1.27 1.44 0.515 0.515 0.45 0.39 0.415 -
P/RPS 5.28 5.63 3.35 5.43 4.72 6.50 2.11 84.42%
P/EPS 30.06 24.34 35.99 -46.69 -68.38 -9.78 13.85 67.71%
EY 3.33 4.11 2.78 -2.14 -1.46 -10.23 7.22 -40.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.82 -
P/NAPS 4.23 5.14 1.91 2.15 1.73 1.56 1.60 91.30%

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