[VIS] YoY Cumulative Quarter Result on 31-Jul-2014 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
19-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 15.38%
YoY- 116.65%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 22,305 15,727 8,569 10,843 3,209 6,040 12,609 9.96%
PBT 4,756 2,149 318 270 -1,622 -605 2,009 15.43%
Tax -548 0 0 0 0 0 0 -
NP 4,208 2,149 318 270 -1,622 -605 2,009 13.10%
-
NP to SH 4,208 2,149 318 270 -1,622 -605 2,009 13.10%
-
Tax Rate 11.52% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 18,097 13,578 8,251 10,573 4,831 6,645 10,600 9.31%
-
Net Worth 27,684 21,046 19,079 15,999 17,126 18,149 18,813 6.64%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 553 - - - - - - -
Div Payout % 13.16% - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 27,684 21,046 19,079 15,999 17,126 18,149 18,813 6.64%
NOSH 110,736 110,773 105,999 99,999 100,745 100,833 67,190 8.67%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 18.87% 13.66% 3.71% 2.49% -50.55% -10.02% 15.93% -
ROE 15.20% 10.21% 1.67% 1.69% -9.47% -3.33% 10.68% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 20.14 14.20 8.08 10.84 3.19 5.99 18.77 1.17%
EPS 3.80 1.94 0.30 0.27 -1.61 -0.60 2.99 4.07%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.19 0.18 0.16 0.17 0.18 0.28 -1.86%
Adjusted Per Share Value based on latest NOSH - 90,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 8.49 5.98 3.26 4.13 1.22 2.30 4.80 9.96%
EPS 1.60 0.82 0.12 0.10 -0.62 -0.23 0.76 13.19%
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.0801 0.0726 0.0609 0.0652 0.0691 0.0716 6.63%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.19 0.205 0.225 0.315 0.415 0.14 0.27 -
P/RPS 5.91 1.44 2.78 2.91 13.03 2.34 1.44 26.50%
P/EPS 31.32 10.57 75.00 116.67 -25.78 -23.33 9.03 23.00%
EY 3.19 9.46 1.33 0.86 -3.88 -4.29 11.07 -18.71%
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 1.08 1.25 1.97 2.44 0.78 0.96 30.55%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 21/09/17 22/09/16 25/09/15 19/09/14 27/09/13 28/09/12 21/09/11 -
Price 1.32 0.20 0.17 0.215 0.585 0.13 0.24 -
P/RPS 6.55 1.41 2.10 1.98 18.37 2.17 1.28 31.23%
P/EPS 34.74 10.31 56.67 79.63 -36.34 -21.67 8.03 27.62%
EY 2.88 9.70 1.76 1.26 -2.75 -4.62 12.46 -21.64%
DY 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 1.05 0.94 1.34 3.44 0.72 0.86 35.28%

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