[VIS] YoY Annualized Quarter Result on 30-Apr-2014 [#2]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
24-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- -79.86%
YoY- 115.17%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 29,622 15,310 12,128 13,768 2,438 4,280 17,770 8.88%
PBT 6,200 350 538 468 -3,086 -1,966 2,984 12.94%
Tax -460 0 0 0 0 0 0 -
NP 5,740 350 538 468 -3,086 -1,966 2,984 11.50%
-
NP to SH 5,740 350 538 468 -3,086 -1,966 2,984 11.50%
-
Tax Rate 7.42% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 23,882 14,960 11,590 13,300 5,524 6,246 14,786 8.31%
-
Net Worth 26,566 19,687 17,933 16,278 17,144 18,055 18,818 5.90%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 1,106 - - - - - - -
Div Payout % 19.28% - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 26,566 19,687 17,933 16,278 17,144 18,055 18,818 5.90%
NOSH 110,695 109,375 99,629 101,739 100,849 100,306 67,207 8.66%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 19.38% 2.29% 4.44% 3.40% -126.58% -45.93% 16.79% -
ROE 21.61% 1.78% 3.00% 2.88% -18.00% -10.89% 15.86% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 26.76 14.00 12.17 13.53 2.42 4.27 26.44 0.20%
EPS 5.18 0.32 0.54 0.46 -3.06 -1.96 4.44 2.60%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.18 0.18 0.16 0.17 0.18 0.28 -2.53%
Adjusted Per Share Value based on latest NOSH - 102,058
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 11.31 5.85 4.63 5.26 0.93 1.63 6.79 8.86%
EPS 2.19 0.13 0.21 0.18 -1.18 -0.75 1.14 11.48%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.0752 0.0685 0.0622 0.0655 0.0689 0.0719 5.90%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.795 0.185 0.33 0.255 0.285 0.16 0.22 -
P/RPS 2.97 1.32 2.71 1.88 11.79 3.75 0.83 23.65%
P/EPS 15.33 57.81 61.11 55.43 -9.31 -8.16 4.95 20.71%
EY 6.52 1.73 1.64 1.80 -10.74 -12.25 20.18 -17.14%
DY 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 1.03 1.83 1.59 1.68 0.89 0.79 26.94%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 21/06/17 23/06/16 25/06/15 24/06/14 17/06/13 19/06/12 21/06/11 -
Price 0.905 0.205 0.24 0.27 0.27 0.14 0.22 -
P/RPS 3.38 1.46 1.97 2.00 11.17 3.28 0.83 26.34%
P/EPS 17.45 64.06 44.44 58.70 -8.82 -7.14 4.95 23.34%
EY 5.73 1.56 2.25 1.70 -11.33 -14.00 20.18 -18.91%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 1.14 1.33 1.69 1.59 0.78 0.79 29.72%

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