[VIS] QoQ Cumulative Quarter Result on 31-Jan-2021 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jan-2021 [#1]
Profit Trend
QoQ- 3.48%
YoY- 250.03%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 47,881 36,207 20,745 10,935 26,270 12,137 8,107 225.68%
PBT 12,513 9,271 4,698 2,989 2,917 -1,412 -559 -
Tax -2,909 -1,569 -1,025 -458 -471 0 0 -
NP 9,604 7,702 3,673 2,531 2,446 -1,412 -559 -
-
NP to SH 9,604 7,613 3,647 2,531 2,446 -1,412 -559 -
-
Tax Rate 23.25% 16.92% 21.82% 15.32% 16.15% - - -
Total Cost 38,277 28,505 17,072 8,404 23,824 13,549 8,666 168.47%
-
Net Worth 55,806 53,084 51,784 47,924 46,158 40,966 44,171 16.81%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 55,806 53,084 51,784 47,924 46,158 40,966 44,171 16.81%
NOSH 174,396 174,396 174,071 171,180 170,957 170,694 170,694 1.43%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 20.06% 21.27% 17.71% 23.15% 9.31% -11.63% -6.90% -
ROE 17.21% 14.34% 7.04% 5.28% 5.30% -3.45% -1.27% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 27.46 21.14 12.02 6.39 15.37 7.11 4.77 220.18%
EPS 5.55 4.41 2.12 1.48 1.44 -0.83 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.28 0.27 0.24 0.26 14.80%
Adjusted Per Share Value based on latest NOSH - 171,180
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 18.29 13.83 7.92 4.18 10.03 4.63 3.10 225.45%
EPS 3.67 2.91 1.39 0.97 0.93 -0.54 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2131 0.2027 0.1978 0.183 0.1763 0.1564 0.1687 16.80%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.49 0.935 1.39 1.18 0.435 0.56 0.485 -
P/RPS 5.43 4.42 11.57 18.47 2.83 7.88 10.16 -34.06%
P/EPS 27.06 21.03 65.79 79.80 30.40 -67.70 -147.40 -
EY 3.70 4.75 1.52 1.25 3.29 -1.48 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 3.02 4.63 4.21 1.61 2.33 1.87 83.50%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 22/12/21 23/09/21 24/06/21 30/03/21 21/12/20 22/09/20 24/06/20 -
Price 1.35 1.06 1.27 1.44 0.515 0.515 0.45 -
P/RPS 4.92 5.01 10.57 22.54 3.35 7.24 9.43 -35.11%
P/EPS 24.51 23.84 60.11 97.38 35.99 -62.26 -136.76 -
EY 4.08 4.19 1.66 1.03 2.78 -1.61 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.22 3.42 4.23 5.14 1.91 2.15 1.73 80.91%

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