T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
20 Dec 24 | Q4 Oct 24 | 4 | 31 Oct 24 | 3.34 | -2.78 | -2.96 | -88.5% | 0.00 | -1.13 | 43.9% | 58.5% | 65.7% | 248.2% | ||||||||
26 Sep 24 | Q3 Jul 24 | 3 | 31 Oct 24 | 2.32 | -1.71 | -1.79 | -76.9% | 0.00 | -0.68 | 22.9% | 71.8% | 26.7% | 212.6% | ||||||||
20 Jun 24 | Q2 Apr 24 | 2 | 31 Oct 24 | 1.89 | -1.41 | -1.41 | -74.6% | 0.00 | -0.54 | 242.8% | 74.7% | 9.6% | 153.8% | ||||||||
29 Mar 24 | Q1 Jan 24 | 1 | 31 Oct 24 | 0.55 | -1.56 | -1.56 | -283.1% | 0.00 | -0.59 | 93.2% | 81.0% | 178.2% | 53.6% | ||||||||
21 Dec 23 | Q4 Oct 23 | 4 | 31 Oct 23 | 8.05 | 1.88 | 2.00 | 24.8% | 1.00 | 0.76 | 2.2% | 53.8% | 25.9% | 63.4% | ||||||||
21 Sep 23 | Q3 Jul 23 | 3 | 31 Oct 23 | 8.23 | 2.77 | 1.59 | 19.3% | 0.00 | 0.67 | 10.4% | 3.6% | 39.4% | 18.2% | ||||||||
20 Jun 23 | Q2 Apr 23 | 2 | 31 Oct 23 | 7.46 | 2.62 | 2.62 | 35.1% | 0.00 | 1.49 | 156.6% | 29.7% | 177.8% | 16.7% | ||||||||
27 Mar 23 | Q1 Jan 23 | 1 | 31 Oct 23 | 2.91 | -3.37 | -3.37 | -115.8% | 0.00 | -1.92 | 83.3% | 80.0% | 161.7% | 221.1% | ||||||||
27 Dec 22 | Q4 Oct 22 | 4 | 31 Oct 22 | 17.42 | 6.82 | 5.45 | 31.3% | 0.00 | 3.12 | 104.0% | 49.3% | 306.2% | 186.6% | ||||||||
23 Sep 22 | Q3 Jul 22 | 3 | 31 Oct 22 | 8.54 | 1.77 | 1.34 | 15.7% | 0.00 | 0.77 | 19.5% | 44.8% | 57.3% | 66.2% | ||||||||
24 Jun 22 | Q2 Apr 22 | 2 | 31 Oct 22 | 10.61 | 4.15 | 3.14 | 29.6% | 0.00 | 1.80 | 26.9% | 8.2% | 13.2% | 181.7% | ||||||||
30 Mar 22 | Q1 Jan 22 | 1 | 31 Oct 22 | 14.51 | 3.67 | 2.78 | 19.1% | 1.50 | 1.59 | 24.3% | 32.7% | 46.1% | 9.8% | ||||||||
22 Dec 21 | Q4 Oct 21 | 4 | 31 Oct 21 | 11.67 | 3.24 | 1.90 | 16.3% | 0.00 | 1.09 | 24.5% | 17.4% | 52.0% | 50.7% | ||||||||
23 Sep 21 | Q3 Jul 21 | 3 | 31 Oct 21 | 15.46 | 4.57 | 3.97 | 25.6% | 0.00 | 2.32 | 57.6% | 283.7% | 255.4% | 565.0% | ||||||||
24 Jun 21 | Q2 Apr 21 | 2 | 31 Oct 21 | 9.81 | 1.71 | 1.12 | 11.4% | 0.00 | 0.65 | 10.3% | 76.1% | 55.9% | 1.1% | ||||||||
30 Mar 21 | Q1 Jan 21 | 1 | 31 Oct 21 | 10.94 | 2.99 | 2.53 | 23.1% | 0.00 | 1.48 | 22.6% | 331.0% | 34.4% | 250.0% | ||||||||
21 Dec 20 | Q4 Oct 20 | 4 | 31 Oct 20 | 14.13 | 4.33 | 3.86 | 27.3% | 0.00 | 2.26 | 250.7% | 1.9% | 552.3% | 2.3% | ||||||||
22 Sep 20 | Q3 Jul 20 | 3 | 31 Oct 20 | 4.03 | -0.85 | -0.85 | -21.2% | 0.00 | -0.50 | 27.7% | 57.2% | 175.6% | 185.4% | ||||||||
24 Jun 20 | Q2 Apr 20 | 2 | 31 Oct 20 | 5.57 | 1.13 | 1.13 | 20.2% | 0.00 | 0.66 | 119.6% | 9.0% | 166.9% | 51.2% | ||||||||
13 Mar 20 | Q1 Jan 20 | 1 | 31 Oct 20 | 2.54 | -1.69 | -1.69 | -66.5% | 0.00 | -1.00 | 82.4% | 4.0% | 144.7% | 277.4% | ||||||||
20 Dec 19 | Q4 Oct 19 | 4 | 31 Oct 19 | 14.41 | 4.27 | 3.77 | 26.2% | 1.00 | 2.23 | 53.1% | 6.2% | 277.6% | 24.7% | ||||||||
25 Sep 19 | Q3 Jul 19 | 3 | 31 Oct 19 | 9.41 | 1.22 | 1.00 | 10.6% | 0.00 | 0.59 | 84.1% | 14.7% | 33.9% | 62.2% | ||||||||
25 Jun 19 | Q2 Apr 19 | 2 | 31 Oct 19 | 5.11 | 0.94 | 0.75 | 14.6% | 0.00 | 0.44 | 93.3% | 47.1% | 266.9% | 62.5% | ||||||||
27 Mar 19 | Q1 Jan 19 | 1 | 31 Oct 19 | 2.64 | -0.45 | -0.45 | -16.9% | 1.00 | -0.26 | 80.5% | 62.9% | 114.8% | 206.7% | ||||||||
21 Dec 18 | Q4 Oct 18 | 4 | 31 Oct 18 | 13.57 | 4.20 | 3.02 | 22.3% | 0.00 | 1.79 | 23.0% | 40.3% | 14.6% | 24.4% | ||||||||
21 Sep 18 | Q3 Jul 18 | 3 | 31 Oct 18 | 11.03 | 3.33 | 2.64 | 23.9% | 0.00 | 1.62 | 14.2% | 47.2% | 32.7% | 97.3% | ||||||||
25 Jun 18 | Q2 Apr 18 | 2 | 31 Oct 18 | 9.66 | 2.39 | 1.99 | 20.6% | 0.00 | 1.18 | 35.5% | 10.2% | 374.9% | 14.0% | ||||||||
23 Mar 18 | Q1 Jan 18 | 1 | 31 Oct 18 | 7.13 | 0.42 | 0.42 | 5.9% | 0.00 | 0.26 | 26.3% | 17.9% | 82.8% | 62.7% | ||||||||
18 Dec 17 | Q4 Oct 17 | 4 | 31 Oct 17 | 9.67 | 2.94 | 2.43 | 25.1% | 0.00 | 2.20 | 29.1% | 17.6% | 81.7% | 13.2% | ||||||||
21 Sep 17 | Q3 Jul 17 | 3 | 31 Oct 17 | 7.49 | 1.66 | 1.34 | 17.9% | 0.00 | 1.21 | 14.5% | 7.2% | 23.3% | 32.2% | ||||||||
21 Jun 17 | Q2 Apr 17 | 2 | 31 Oct 17 | 8.76 | 1.98 | 1.75 | 19.9% | 0.00 | 1.58 | 44.9% | 154.7% | 55.5% | 2743.9% | ||||||||
23 Mar 17 | Q1 Jan 17 | 1 | 31 Oct 17 | 6.05 | 1.12 | 1.12 | 18.6% | 0.50 | 1.02 | 48.5% | 43.5% | 47.7% | 365.6% | ||||||||
19 Dec 16 | Q4 Oct 16 | 4 | 31 Oct 16 | 11.74 | 3.27 | 2.15 | 18.3% | 0.00 | 1.94 | 45.5% | 1257.3% | 8.8% | 318.2% | ||||||||
22 Sep 16 | Q3 Jul 16 | 3 | 31 Oct 16 | 8.07 | 1.97 | 1.97 | 24.5% | 0.00 | 1.78 | 134.6% | 222.2% | 3090.9% | 3848.0% | ||||||||
23 Jun 16 | Q2 Apr 16 | 2 | 31 Oct 16 | 3.44 | -0.07 | -0.07 | -1.9% | 0.00 | -0.06 | 18.3% | 23.3% | 127.4% | 84.0% | ||||||||
24 Mar 16 | Q1 Jan 16 | 1 | 31 Oct 16 | 4.21 | 0.24 | 0.24 | 5.7% | 0.00 | 0.22 | 387.2% | 28.8% | 124.5% | 64.7% | ||||||||
23 Dec 15 | Q4 Oct 15 | 4 | 31 Oct 15 | 0.86 | -0.98 | -0.98 | -113.8% | 0.00 | -0.89 | 65.5% | 83.6% | 2068.0% | 201.4% | ||||||||
25 Sep 15 | Q3 Jul 15 | 3 | 31 Oct 15 | 2.50 | 0.05 | 0.05 | 2.0% | 0.00 | 0.05 | 10.2% | 36.7% | 112.1% | 38.9% | ||||||||
25 Jun 15 | Q2 Apr 15 | 2 | 31 Oct 15 | 2.79 | -0.41 | -0.41 | -14.8% | 0.00 | -0.41 | 14.8% | 10.5% | 160.6% | 19.0% | ||||||||
12 Mar 15 | 31/01/15 | 1 | 31/10/15 | 3.27 | 0.68 | 0.68 | 20.8% | 0.00 | 0.68 | 37.9% | 13.1% | 29.7% | 17.4% |
EPS | -2.94 sen |
Trailing PE (Sector Median: 38.3) | 0.0 |
PEG | 0.0 |
Altman Z | 1.9 |
Beaver | -0.316 |
Current Ratio | 8.67 |
Debt-Equity (DE) Ratio | 0.1 |
FCF Yield | -5.18 % |
Revenue QoQ | 43.93 % |
Revenue YoY | -58.5% |
Profit QoQ | -65.68 % |
Profit YoY | -248.25 % |
Profit Margin (Sector Median: 8.1) | -95.2 % |
ROE (ROIC: 0.94) | 0.94 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 38.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 8.1) | |
ROE (ROIC: -1.52) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.22 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -2.96 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 42.76 |
Expected Revenue (M) | 222.49 |
Expected Growth (%) | 30.0 |
No transaction in the last 2 months.
Market Cap: 84 M.
Market Cap Class: Shrimp
Number of Shares: 262 M.
Adjusted Float: 73.0%.
Stock highly correlated with
GENETEC (91%)
D&O (88%)
ELSOFT (88%)
WILLOW (88%)
VisDynamics Holdings Berhad, an investment holding company, is engaged in the manufacture of automated test equipment in Malaysia. The company's products include tray scanning with tape and reel systems; tray-tape and reel inspection systems; rotary gravity-feed electrical test, vision inspection, and taping systems; gravity-feed electrical test, vision inspection, and taping systems; original equipment manufacturer vision inspection systems; and de-taping systems. It provides equipment solution to the semiconductor assembly and test industry. The company was founded in 2003 and is based in Melaka City, Malaysia.
Sectors: Technology, Industrial Products, Semiconductors, Automation, ATE, Penny Stocks
Code: 0120
Website: http://www.vis-dynamics.com/
Related Links: Bursa | Annual Report | Announcement
Symbol | Price | Ex.Price | Premium | Expiry |
---|---|---|---|---|
VIS-WC [NS] | 0.115 | 0.5 | 92.19% | 30-May-2028 |
Updated on 20-Jan-2022
Shareholder | % | Value (M) |
---|---|---|
Choy Ngee Hoe | 10.83% | 9.1 |
Lee Chong Leng | 7.22% | 6.07 |
Madam Ong Hui Peng | 3.61% | 3.04 |
Ong Hui Peng | 3.48% | 2.93 |
Chan Heng Soon | 3.29% | 2.77 |
Jong Pit Fong | 2.68% | 2.25 |
Ch'ng Paed Wee | 2.68% | 2.25 |
Chong Choy Foong | 2.34% | 1.97 |
Teo Leong Khoon | 2.34% | 1.97 |
Sang Chooi Fun | 1.77% | 1.49 |
KAF Vision Fund | 1.31% | 1.1 |
KAF Core Income Fund | 1.13% | 0.95 |
Chew Thian Hock | 0.8% | 0.67 |
KAF Tactical Fund | 0.77% | 0.65 |
Chong Wen Tat | 0.71% | 0.6 |
Mohd Razali Bin Abdul Rahman | 0.64% | 0.54 |
Yap Chee Wai | 0.48% | 0.4 |
Lee Soo Kwang | 0.42% | 0.35 |
Lim Tee Chew | 0.39% | 0.33 |
Chong Chon Sung | 0.37% | 0.31 |
Hong Leong Strategic Fund | 0.36% | 0.3 |
Seow Ching Yuen @ Khoo Sau Chun | 0.33% | 0.28 |
Wong Wai Ping | 0.32% | 0.27 |
Yong Chong Mooi | 0.31% | 0.26 |
Wong Yoke Fong @ Wong Nyok Fing | 0.31% | 0.26 |
Pang Kim Fook | 0.3% | 0.25 |
Lee Chee Peng | 0.29% | 0.24 |
Ooi Eng Bee | 0.29% | 0.24 |
Toh Yew Peng | 0.29% | 0.24 |
Kang Lay Lian | 0.27% | 0.23 |