[VIS] YoY Annualized Quarter Result on 31-Jul-2021 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jul-2021 [#3]
Profit Trend
QoQ- 39.16%
YoY- 639.16%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 6,349 24,794 44,880 48,276 16,182 22,892 37,097 -25.46%
PBT -6,236 2,693 12,780 12,361 -1,882 2,276 8,186 -
Tax -105 -1,573 -3,093 -2,092 0 -545 -1,328 -34.46%
NP -6,341 1,120 9,686 10,269 -1,882 1,730 6,858 -
-
NP to SH -6,341 1,120 9,686 10,150 -1,882 1,730 6,730 -
-
Tax Rate - 58.41% 24.20% 16.92% - 23.95% 16.22% -
Total Cost 12,690 23,674 35,193 38,006 18,065 21,161 30,238 -13.46%
-
Net Worth 60,443 0 61,148 53,084 40,966 40,600 37,081 8.47%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - 3,494 - - 2,255 - -
Div Payout % - - 36.07% - - 130.33% - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 60,443 0 61,148 53,084 40,966 40,600 37,081 8.47%
NOSH 262,798 209,999 174,709 174,396 170,694 169,169 168,552 7.67%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin -99.87% 4.52% 21.58% 21.27% -11.63% 7.56% 18.49% -
ROE -10.49% 0.00% 15.84% 19.12% -4.60% 4.26% 18.15% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 2.42 11.81 25.69 28.19 9.48 13.53 22.01 -30.76%
EPS -2.41 0.53 5.55 5.88 -1.11 1.03 4.15 -
DPS 0.00 0.00 2.00 0.00 0.00 1.33 0.00 -
NAPS 0.23 0.00 0.35 0.31 0.24 0.24 0.22 0.74%
Adjusted Per Share Value based on latest NOSH - 174,396
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 2.42 9.47 17.14 18.44 6.18 8.74 14.17 -25.49%
EPS -2.42 0.43 3.70 3.88 -0.72 0.66 2.57 -
DPS 0.00 0.00 1.33 0.00 0.00 0.86 0.00 -
NAPS 0.2308 0.00 0.2335 0.2027 0.1564 0.155 0.1416 8.47%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.38 0.44 0.65 0.935 0.56 0.405 0.635 -
P/RPS 15.73 3.73 2.53 3.32 5.91 2.99 2.89 32.59%
P/EPS -15.75 82.50 11.72 15.77 -50.77 39.59 15.90 -
EY -6.35 1.21 8.53 6.34 -1.97 2.53 6.29 -
DY 0.00 0.00 3.08 0.00 0.00 3.29 0.00 -
P/NAPS 1.65 0.00 1.86 3.02 2.33 1.69 2.89 -8.91%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 26/09/24 - 23/09/22 23/09/21 22/09/20 25/09/19 21/09/18 -
Price 0.325 0.00 0.745 1.06 0.515 0.39 0.60 -
P/RPS 13.45 0.00 2.90 3.76 5.43 2.88 2.73 30.41%
P/EPS -13.47 0.00 13.44 17.88 -46.69 38.12 15.03 -
EY -7.42 0.00 7.44 5.59 -2.14 2.62 6.66 -
DY 0.00 0.00 2.68 0.00 0.00 3.42 0.00 -
P/NAPS 1.41 0.00 2.13 3.42 2.15 1.63 2.73 -10.41%

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