[VIS] YoY Annualized Quarter Result on 31-Jan-2014 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- 197.04%
YoY- 168.35%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 24,192 16,856 13,092 15,072 596 5,456 17,840 5.20%
PBT 4,500 964 2,728 2,324 -3,400 -1,152 4,324 0.66%
Tax -12 0 0 0 0 0 0 -
NP 4,488 964 2,728 2,324 -3,400 -1,152 4,324 0.62%
-
NP to SH 4,488 964 2,728 2,324 -3,400 -1,152 4,324 0.62%
-
Tax Rate 0.27% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 19,704 15,892 10,364 12,748 3,996 6,608 13,516 6.47%
-
Net Worth 24,352 19,718 18,052 17,029 18,214 18,868 18,799 4.40%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 2,213 - - - - - - -
Div Payout % 49.33% - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 24,352 19,718 18,052 17,029 18,214 18,868 18,799 4.40%
NOSH 110,695 109,545 100,294 100,172 101,190 99,310 67,142 8.68%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 18.55% 5.72% 20.84% 15.42% -570.47% -21.11% 24.24% -
ROE 18.43% 4.89% 15.11% 13.65% -18.67% -6.11% 23.00% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 21.85 15.39 13.05 15.05 0.59 5.49 26.57 -3.20%
EPS 4.08 0.88 2.72 2.32 -3.36 -1.16 6.44 -7.31%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.18 0.18 0.17 0.18 0.19 0.28 -3.93%
Adjusted Per Share Value based on latest NOSH - 100,172
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 9.21 6.41 4.98 5.74 0.23 2.08 6.79 5.20%
EPS 1.71 0.37 1.04 0.88 -1.29 -0.44 1.65 0.59%
DPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.075 0.0687 0.0648 0.0693 0.0718 0.0715 4.41%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.47 0.185 0.25 0.645 0.13 0.16 0.12 -
P/RPS 2.15 1.20 1.92 4.29 22.07 2.91 0.45 29.74%
P/EPS 11.59 21.02 9.19 27.80 -3.87 -13.79 1.86 35.61%
EY 8.63 4.76 10.88 3.60 -25.85 -7.25 53.67 -26.23%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.03 1.39 3.79 0.72 0.84 0.43 30.63%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 23/03/17 24/03/16 12/03/15 28/03/14 12/03/13 26/03/12 23/03/11 -
Price 0.77 0.185 0.255 0.745 0.20 0.19 0.12 -
P/RPS 3.52 1.20 1.95 4.95 33.96 3.46 0.45 40.84%
P/EPS 18.99 21.02 9.37 32.11 -5.95 -16.38 1.86 47.23%
EY 5.27 4.76 10.67 3.11 -16.80 -6.11 53.67 -32.05%
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.03 1.42 4.38 1.11 1.00 0.43 41.78%

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