[VIS] QoQ Cumulative 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- -152.59%
YoY- -208.78%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 20,745 10,935 26,270 12,137 8,107 2,537 33,247 -27.00%
PBT 4,698 2,989 2,917 -1,412 -559 -1,687 5,973 -14.80%
Tax -1,025 -458 -471 0 0 0 -903 8.82%
NP 3,673 2,531 2,446 -1,412 -559 -1,687 5,070 -19.35%
-
NP to SH 3,647 2,531 2,446 -1,412 -559 -1,687 5,070 -19.73%
-
Tax Rate 21.82% 15.32% 16.15% - - - 15.12% -
Total Cost 17,072 8,404 23,824 13,549 8,666 4,224 28,177 -28.41%
-
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 7.04% 5.28% 5.30% -3.45% -1.27% -3.99% 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 12.02 6.39 15.37 7.11 4.77 1.50 19.65 -27.96%
EPS 2.12 1.48 1.44 -0.83 -0.33 -1.00 3.00 -20.67%
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 7.92 4.18 10.03 4.63 3.10 0.97 12.70 -27.02%
EPS 1.39 0.97 0.93 -0.54 -0.21 -0.64 1.94 -19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
NAPS 0.1978 0.183 0.1763 0.1564 0.1687 0.1615 0.168 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 11.57 18.47 2.83 7.88 10.16 40.02 2.24 199.10%
P/EPS 65.79 79.80 30.40 -67.70 -147.40 -60.18 14.68 172.07%
EY 1.52 1.25 3.29 -1.48 -0.68 -1.66 6.81 -63.23%
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 10.57 22.54 3.35 7.24 9.43 26.01 2.11 193.05%
P/EPS 60.11 97.38 35.99 -62.26 -136.76 -39.12 13.85 166.30%
EY 1.66 1.03 2.78 -1.61 -0.73 -2.56 7.22 -62.50%
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