[VIS] YoY Annualized Quarter Result on 31-Jul-2015 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- -21.19%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 37,097 29,740 20,969 11,425 14,457 4,278 8,053 28.97%
PBT 8,186 6,341 2,865 424 360 -2,162 -806 -
Tax -1,328 -730 0 0 0 0 0 -
NP 6,858 5,610 2,865 424 360 -2,162 -806 -
-
NP to SH 6,730 5,610 2,865 424 360 -2,162 -806 -
-
Tax Rate 16.22% 11.51% 0.00% 0.00% 0.00% - - -
Total Cost 30,238 24,129 18,104 11,001 14,097 6,441 8,859 22.69%
-
Net Worth 37,081 27,684 21,046 19,080 15,999 17,126 18,149 12.64%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - 738 - - - - - -
Div Payout % - 13.16% - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 37,081 27,684 21,046 19,080 15,999 17,126 18,149 12.64%
NOSH 168,552 110,736 110,773 105,999 99,999 100,745 100,833 8.93%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 18.49% 18.87% 13.66% 3.71% 2.49% -50.55% -10.02% -
ROE 18.15% 20.27% 13.61% 2.22% 2.25% -12.63% -4.44% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 22.01 26.86 18.93 10.78 14.46 4.25 7.99 18.38%
EPS 4.15 5.07 2.59 0.40 0.36 -2.15 -0.80 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.19 0.18 0.16 0.17 0.18 3.39%
Adjusted Per Share Value based on latest NOSH - 99,999
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 14.17 11.36 8.01 4.36 5.52 1.63 3.08 28.94%
EPS 2.57 2.14 1.09 0.16 0.14 -0.83 -0.31 -
DPS 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1416 0.1057 0.0804 0.0729 0.0611 0.0654 0.0693 12.64%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.635 1.19 0.205 0.225 0.315 0.415 0.14 -
P/RPS 2.89 4.43 1.08 2.09 2.18 9.77 1.75 8.71%
P/EPS 15.90 23.49 7.93 56.25 87.50 -19.33 -17.50 -
EY 6.29 4.26 12.62 1.78 1.14 -5.17 -5.71 -
DY 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 4.76 1.08 1.25 1.97 2.44 0.78 24.38%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 21/09/18 21/09/17 22/09/16 25/09/15 19/09/14 27/09/13 28/09/12 -
Price 0.60 1.32 0.20 0.17 0.215 0.585 0.13 -
P/RPS 2.73 4.92 1.06 1.58 1.49 13.77 1.63 8.97%
P/EPS 15.03 26.05 7.73 42.50 59.72 -27.25 -16.25 -
EY 6.66 3.84 12.93 2.35 1.67 -3.67 -6.15 -
DY 0.00 0.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 5.28 1.05 0.94 1.34 3.44 0.72 24.86%

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