[VIS] QoQ Cumulative Quarter Result on 31-Jul-2022 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jul-2022 [#3]
Profit Trend
QoQ- 22.68%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 10,362 2,906 51,084 33,660 25,120 14,509 47,881 -64.05%
PBT -746 -3,365 16,403 9,585 7,817 3,668 12,513 -
Tax 0 0 -3,688 -2,320 -1,895 -890 -2,909 -
NP -746 -3,365 12,715 7,265 5,922 2,778 9,604 -
-
NP to SH -746 -3,365 12,715 7,265 5,922 2,778 9,604 -
-
Tax Rate - - 22.48% 24.20% 24.24% 24.26% 23.25% -
Total Cost 11,108 6,271 38,369 26,395 19,198 11,731 38,277 -56.26%
-
Net Worth 66,575 63,063 66,435 61,148 62,833 59,339 55,806 12.51%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - 2,622 2,620 2,618 2,617 - -
Div Payout % - - 20.62% 36.07% 44.21% 94.24% - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 66,575 63,063 66,435 61,148 62,833 59,339 55,806 12.51%
NOSH 175,199 175,199 174,829 174,709 174,709 174,536 174,396 0.30%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin -7.20% -115.79% 24.89% 21.58% 23.57% 19.15% 20.06% -
ROE -1.12% -5.34% 19.14% 11.88% 9.42% 4.68% 17.21% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 5.91 1.66 29.22 19.27 14.39 8.31 27.46 -64.18%
EPS -0.43 -1.92 7.28 4.16 3.39 1.59 5.55 -
DPS 0.00 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 0.38 0.36 0.38 0.35 0.36 0.34 0.32 12.17%
Adjusted Per Share Value based on latest NOSH - 174,709
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 3.96 1.11 19.51 12.85 9.59 5.54 18.29 -64.04%
EPS -0.28 -1.29 4.86 2.77 2.26 1.06 3.67 -
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.2542 0.2408 0.2537 0.2335 0.24 0.2266 0.2131 12.51%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.65 0.71 0.575 0.65 0.715 0.835 1.49 -
P/RPS 10.99 42.80 1.97 3.37 4.97 10.04 5.43 60.21%
P/EPS -152.65 -36.96 7.91 15.63 21.07 52.46 27.06 -
EY -0.66 -2.71 12.65 6.40 4.75 1.91 3.70 -
DY 0.00 0.00 2.61 2.31 2.10 1.80 0.00 -
P/NAPS 1.71 1.97 1.51 1.86 1.99 2.46 4.66 -48.83%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 20/06/23 27/03/23 27/12/22 23/09/22 24/06/22 30/03/22 22/12/21 -
Price 0.385 0.91 0.655 0.745 0.605 0.84 1.35 -
P/RPS 6.51 54.86 2.24 3.87 4.20 10.10 4.92 20.58%
P/EPS -90.42 -47.37 9.01 17.92 17.83 52.77 24.51 -
EY -1.11 -2.11 11.10 5.58 5.61 1.89 4.08 -
DY 0.00 0.00 2.29 2.01 2.48 1.79 0.00 -
P/NAPS 1.01 2.53 1.72 2.13 1.68 2.47 4.22 -61.55%

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