[VIS] YoY TTM 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- 1.1%
YoY- 356.26%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 37,494 34,046 16,591 13,841 11,257 6,955 9,084 26.63%
PBT 9,085 8,031 1,165 1,289 -503 -1,490 -583 -
Tax -1,509 -1,679 0 0 0 0 0 -
NP 7,576 6,352 1,165 1,289 -503 -1,490 -583 -
-
NP to SH 7,480 6,352 1,165 1,289 -503 -1,490 -583 -
-
Tax Rate 16.61% 20.91% 0.00% 0.00% - - - -
Total Cost 29,918 27,694 15,426 12,552 11,760 8,445 9,667 20.70%
-
Net Worth 37,081 27,644 21,070 18,000 14,399 16,787 17,952 12.84%
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 % - 8.71% - - - - - -
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 27,644 21,070 18,000 14,399 16,787 17,952 12.84%
NOSH 168,552 110,578 110,898 99,999 90,000 98,750 99,736 9.13%
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 20.21% 18.66% 7.02% 9.31% -4.47% -21.42% -6.42% -
ROE 20.17% 22.98% 5.53% 7.16% -3.49% -8.88% -3.25% -
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 22.24 30.79 14.96 13.84 12.51 7.04 9.11 16.03%
EPS 4.44 5.74 1.05 1.29 -0.56 -1.51 -0.58 -
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 14.27 12.96 6.31 5.27 4.28 2.65 3.46 26.62%
EPS 2.85 2.42 0.44 0.49 -0.19 -0.57 -0.22 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1052 0.0802 0.0685 0.0548 0.0639 0.0683 12.84%
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 2.85 3.87 1.37 1.63 2.52 5.89 1.54 10.79%
P/EPS 14.31 20.72 19.51 17.46 -56.36 -27.50 -23.95 -
EY 6.99 4.83 5.12 5.73 -1.77 -3.64 -4.18 -
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 2.70 4.29 1.34 1.23 1.72 8.31 1.43 11.16%
P/EPS 13.52 22.98 19.04 13.19 -38.47 -38.77 -22.24 -
EY 7.40 4.35 5.25 7.58 -2.60 -2.58 -4.50 -
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