[VIS] QoQ Quarter Result on 31-Jan-2019 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jan-2019 [#1]
Profit Trend
QoQ- -114.78%
YoY- -206.68%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 14,411 9,413 5,112 2,644 13,571 11,034 9,661 30.45%
PBT 4,266 1,217 937 -447 4,195 3,332 2,389 47.03%
Tax -494 -218 -191 0 -1,171 -596 -399 15.25%
NP 3,772 999 746 -447 3,024 2,736 1,990 52.98%
-
NP to SH 3,772 999 746 -447 3,024 2,640 1,990 52.98%
-
Tax Rate 11.58% 17.91% 20.38% - 27.91% 17.89% 16.70% -
Total Cost 10,639 8,414 4,366 3,091 10,547 8,298 7,671 24.29%
-
Net Worth 43,983 40,600 40,588 40,567 40,529 37,081 33,710 19.34%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 1,691 - - 1,690 - - - -
Div Payout % 44.85% - - 0.00% - - - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 43,983 40,600 40,588 40,567 40,529 37,081 33,710 19.34%
NOSH 169,169 169,169 169,169 169,036 168,961 168,552 168,552 0.24%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 26.17% 10.61% 14.59% -16.91% 22.28% 24.80% 20.60% -
ROE 8.58% 2.46% 1.84% -1.10% 7.46% 7.12% 5.90% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 8.52 5.56 3.02 1.56 8.04 6.55 5.73 30.17%
EPS 2.23 0.59 0.44 -0.26 1.79 1.62 1.18 52.67%
DPS 1.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.24 0.24 0.24 0.22 0.20 19.05%
Adjusted Per Share Value based on latest NOSH - 169,036
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 5.50 3.59 1.95 1.01 5.18 4.21 3.69 30.38%
EPS 1.44 0.38 0.28 -0.17 1.15 1.01 0.76 52.94%
DPS 0.65 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.168 0.155 0.155 0.1549 0.1548 0.1416 0.1287 19.38%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.44 0.405 0.41 0.445 0.52 0.635 0.365 -
P/RPS 5.17 7.28 13.56 28.45 6.47 9.70 6.37 -12.95%
P/EPS 19.73 68.58 92.95 -168.27 29.04 40.54 30.92 -25.82%
EY 5.07 1.46 1.08 -0.59 3.44 2.47 3.23 34.95%
DY 2.27 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 1.69 1.69 1.71 1.85 2.17 2.89 1.83 -5.15%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 20/12/19 25/09/19 25/06/19 27/03/19 21/12/18 21/09/18 25/06/18 -
Price 0.415 0.39 0.35 0.50 0.435 0.60 0.49 -
P/RPS 4.87 7.01 11.58 31.97 5.41 9.17 8.55 -31.21%
P/EPS 18.61 66.04 79.34 -189.07 24.29 38.31 41.50 -41.32%
EY 5.37 1.51 1.26 -0.53 4.12 2.61 2.41 70.34%
DY 2.41 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.63 1.46 2.08 1.81 2.73 2.45 -24.66%

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