[VIS] QoQ Annualized Quarter Result on 31-Oct-2019 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
20-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Oct-2019 [#4]
Profit Trend
QoQ- 192.95%
YoY- -37.94%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 16,182 16,214 10,148 33,247 22,892 15,512 10,576 32.81%
PBT -1,882 -1,118 -6,748 5,973 2,276 982 -1,788 3.47%
Tax 0 0 0 -903 -545 -382 0 -
NP -1,882 -1,118 -6,748 5,070 1,730 600 -1,788 3.47%
-
NP to SH -1,882 -1,118 -6,748 5,070 1,730 600 -1,788 3.47%
-
Tax Rate - - - 15.12% 23.95% 38.90% - -
Total Cost 18,065 17,332 16,896 28,177 21,161 14,912 12,364 28.79%
-
Net Worth 40,966 44,171 42,300 43,983 40,600 40,588 40,567 0.65%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - 3,383 2,255 3,382 6,761 -
Div Payout % - - - 66.73% 130.33% 563.73% 0.00% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 40,966 44,171 42,300 43,983 40,600 40,588 40,567 0.65%
NOSH 170,694 170,694 169,290 169,169 169,169 169,169 169,036 0.65%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -11.63% -6.90% -66.50% 15.25% 7.56% 3.87% -16.91% -
ROE -4.60% -2.53% -15.95% 11.53% 4.26% 1.48% -4.41% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 9.48 9.54 6.00 19.65 13.53 9.17 6.26 31.90%
EPS -1.11 -0.66 -4.00 3.00 1.03 0.36 -1.04 4.44%
DPS 0.00 0.00 0.00 2.00 1.33 2.00 4.00 -
NAPS 0.24 0.26 0.25 0.26 0.24 0.24 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 169,169
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 6.18 6.19 3.88 12.70 8.74 5.92 4.04 32.79%
EPS -0.72 -0.43 -2.58 1.94 0.66 0.23 -0.68 3.88%
DPS 0.00 0.00 0.00 1.29 0.86 1.29 2.58 -
NAPS 0.1564 0.1687 0.1615 0.168 0.155 0.155 0.1549 0.64%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.56 0.485 0.60 0.44 0.405 0.41 0.445 -
P/RPS 5.91 5.08 10.00 2.24 2.99 4.47 7.11 -11.60%
P/EPS -50.77 -73.70 -15.04 14.68 39.59 115.56 -42.07 13.36%
EY -1.97 -1.36 -6.65 6.81 2.53 0.87 -2.38 -11.85%
DY 0.00 0.00 0.00 4.55 3.29 4.88 8.99 -
P/NAPS 2.33 1.87 2.40 1.69 1.69 1.71 1.85 16.64%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 22/09/20 24/06/20 13/03/20 20/12/19 25/09/19 25/06/19 27/03/19 -
Price 0.515 0.45 0.39 0.415 0.39 0.35 0.50 -
P/RPS 5.43 4.72 6.50 2.11 2.88 3.82 7.99 -22.72%
P/EPS -46.69 -68.38 -9.78 13.85 38.12 98.65 -47.27 -0.82%
EY -2.14 -1.46 -10.23 7.22 2.62 1.01 -2.12 0.62%
DY 0.00 0.00 0.00 4.82 3.42 5.71 8.00 -
P/NAPS 2.15 1.73 1.56 1.60 1.63 1.46 2.08 2.23%

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