[VIS] YoY Quarter Result on 31-Jul-2016 [#3]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- 3090.91%
YoY- 3848.0%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 9,413 11,034 7,494 8,071 2,505 3,959 1,990 29.54%
PBT 1,217 3,332 1,656 1,974 50 36 -79 -
Tax -218 -596 -318 0 0 0 0 -
NP 999 2,736 1,338 1,974 50 36 -79 -
-
NP to SH 999 2,640 1,338 1,974 50 36 -79 -
-
Tax Rate 17.91% 17.89% 19.20% 0.00% 0.00% 0.00% - -
Total Cost 8,414 8,298 6,156 6,097 2,455 3,923 2,069 26.32%
-
Net Worth 40,600 37,081 27,644 21,070 18,000 14,399 16,787 15.85%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 40,600 37,081 27,644 21,070 18,000 14,399 16,787 15.85%
NOSH 169,169 168,552 110,578 110,898 99,999 90,000 98,750 9.38%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 10.61% 24.80% 17.85% 24.46% 2.00% 0.91% -3.97% -
ROE 2.46% 7.12% 4.84% 9.37% 0.28% 0.25% -0.47% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 5.56 6.55 6.78 7.28 2.51 4.40 2.02 18.37%
EPS 0.59 1.62 1.21 1.78 0.05 0.04 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.25 0.19 0.18 0.16 0.17 5.91%
Adjusted Per Share Value based on latest NOSH - 110,898
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 3.59 4.21 2.86 3.08 0.96 1.51 0.76 29.51%
EPS 0.38 1.01 0.51 0.75 0.02 0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1416 0.1056 0.0805 0.0687 0.055 0.0641 15.84%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.405 0.635 1.19 0.205 0.225 0.315 0.415 -
P/RPS 7.28 9.70 17.56 2.82 8.98 7.16 20.59 -15.90%
P/EPS 68.58 40.54 98.35 11.52 450.00 787.50 -518.75 -
EY 1.46 2.47 1.02 8.68 0.22 0.13 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.89 4.76 1.08 1.25 1.97 2.44 -5.93%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 21/09/18 21/09/17 22/09/16 25/09/15 19/09/14 27/09/13 -
Price 0.39 0.60 1.32 0.20 0.17 0.215 0.585 -
P/RPS 7.01 9.17 19.48 2.75 6.79 4.89 29.03 -21.07%
P/EPS 66.04 38.31 109.09 11.24 340.00 537.50 -731.25 -
EY 1.51 2.61 0.92 8.90 0.29 0.19 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.73 5.28 1.05 0.94 1.34 3.44 -11.69%

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