[VIS] YoY Cumulative 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- 18.22%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 27,823 22,305 15,727 8,569 10,843 3,209 6,040 28.97%
PBT 6,140 4,756 2,149 318 270 -1,622 -605 -
Tax -996 -548 0 0 0 0 0 -
NP 5,144 4,208 2,149 318 270 -1,622 -605 -
-
NP to SH 5,048 4,208 2,149 318 270 -1,622 -605 -
-
Tax Rate 16.22% 11.52% 0.00% 0.00% 0.00% - - -
Total Cost 22,679 18,097 13,578 8,251 10,573 4,831 6,645 22.69%
-
Net Worth 37,081 27,684 21,046 19,079 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 - 553 - - - - - -
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 19,079 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 13.61% 15.20% 10.21% 1.67% 1.69% -9.47% -3.33% -
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 16.51 20.14 14.20 8.08 10.84 3.19 5.99 18.40%
EPS 3.11 3.80 1.94 0.30 0.27 -1.61 -0.60 -
DPS 0.00 0.50 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 10.63 8.52 6.01 3.27 4.14 1.23 2.31 28.95%
EPS 1.93 1.61 0.82 0.12 0.10 -0.62 -0.23 -
DPS 0.00 0.21 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 3.85 5.91 1.44 2.78 2.91 13.03 2.34 8.64%
P/EPS 21.20 31.32 10.57 75.00 116.67 -25.78 -23.33 -
EY 4.72 3.19 9.46 1.33 0.86 -3.88 -4.29 -
DY 0.00 0.42 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 3.63 6.55 1.41 2.10 1.98 18.37 2.17 8.94%
P/EPS 20.03 34.74 10.31 56.67 79.63 -36.34 -21.67 -
EY 4.99 2.88 9.70 1.76 1.26 -2.75 -4.62 -
DY 0.00 0.38 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