Highlights

[VC] QoQ Quarter Result on 2020-06-30 [#1]

Stock [VC]: VORTEX CONSOLIDATED BERHAD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     107.99%    YoY -     111.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 38,921 29,975 42,083 38,833 31,892 32,190 40,635 -2.83%
  QoQ % 29.84% -28.77% 8.37% 21.76% -0.93% -20.78% -
  Horiz. % 95.78% 73.77% 103.56% 95.57% 78.48% 79.22% 100.00%
PBT 1,243 -3,821 -1,717 -3,138 -3,044 282 -113 -
  QoQ % 132.53% -122.54% 45.28% -3.09% -1,179.43% 349.56% -
  Horiz. % -1,100.00% 3,381.42% 1,519.47% 2,776.99% 2,693.81% -249.56% 100.00%
Tax -888 -393 -158 -212 64 -93 -352 85.42%
  QoQ % -125.95% -148.73% 25.47% -431.25% 168.82% 73.58% -
  Horiz. % 252.27% 111.65% 44.89% 60.23% -18.18% 26.42% 100.00%
NP 355 -4,214 -1,875 -3,350 -2,980 189 -465 -
  QoQ % 108.42% -124.75% 44.03% -12.42% -1,676.72% 140.65% -
  Horiz. % -76.34% 906.24% 403.23% 720.43% 640.86% -40.65% 100.00%
NP to SH 339 -4,243 -1,836 -3,286 -2,829 189 -464 -
  QoQ % 107.99% -131.10% 44.13% -16.15% -1,596.83% 140.73% -
  Horiz. % -73.06% 914.44% 395.69% 708.19% 609.70% -40.73% 100.00%
Tax Rate 71.44 % - % - % - % - % 32.98 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.62% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 38,566 34,189 43,958 42,183 34,872 32,001 41,100 -4.16%
  QoQ % 12.80% -22.22% 4.21% 20.97% 8.97% -22.14% -
  Horiz. % 93.83% 83.18% 106.95% 102.64% 84.85% 77.86% 100.00%
Net Worth 145,698 115,875 116,166 102,074 99,819 89,745 71,295 61.11%
  QoQ % 25.74% -0.25% 13.81% 2.26% 11.22% 25.88% -
  Horiz. % 204.36% 162.53% 162.94% 143.17% 140.01% 125.88% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 145,698 115,875 116,166 102,074 99,819 89,745 71,295 61.11%
  QoQ % 25.74% -0.25% 13.81% 2.26% 11.22% 25.88% -
  Horiz. % 204.36% 162.53% 162.94% 143.17% 140.01% 125.88% 100.00%
NOSH 822,688 461,839 412,962 328,637 311,935 382,872 609,885 22.11%
  QoQ % 78.13% 11.84% 25.66% 5.35% -18.53% -37.22% -
  Horiz. % 134.89% 75.73% 67.71% 53.89% 51.15% 62.78% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.91 % -14.06 % -4.46 % -8.63 % -9.34 % 0.59 % -1.14 % -
  QoQ % 106.47% -215.25% 48.32% 7.60% -1,683.05% 151.75% -
  Horiz. % -79.82% 1,233.33% 391.23% 757.02% 819.30% -51.75% 100.00%
ROE 0.23 % -3.66 % -1.58 % -3.22 % -2.83 % 0.21 % -0.65 % -
  QoQ % 106.28% -131.65% 50.93% -13.78% -1,447.62% 132.31% -
  Horiz. % -35.38% 563.08% 243.08% 495.38% 435.38% -32.31% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.73 6.49 10.19 11.82 10.22 8.41 6.66 -20.41%
  QoQ % -27.12% -36.31% -13.79% 15.66% 21.52% 26.28% -
  Horiz. % 71.02% 97.45% 153.00% 177.48% 153.45% 126.28% 100.00%
EPS 0.04 -0.92 -0.44 -1.00 0.91 0.05 -0.08 -
  QoQ % 104.35% -109.09% 56.00% -209.89% 1,720.00% 162.50% -
  Horiz. % -50.00% 1,150.00% 550.00% 1,250.00% -1,137.50% -62.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1771 0.2509 0.2813 0.3106 0.3200 0.2344 0.1169 31.94%
  QoQ % -29.41% -10.81% -9.43% -2.94% 36.52% 100.51% -
  Horiz. % 151.50% 214.63% 240.63% 265.70% 273.74% 200.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,199,730
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.24 2.50 3.51 3.24 2.66 2.68 3.39 -2.97%
  QoQ % 29.60% -28.77% 8.33% 21.80% -0.75% -20.94% -
  Horiz. % 95.58% 73.75% 103.54% 95.58% 78.47% 79.06% 100.00%
EPS 0.03 -0.35 -0.15 -0.27 -0.24 0.02 -0.04 -
  QoQ % 108.57% -133.33% 44.44% -12.50% -1,300.00% 150.00% -
  Horiz. % -75.00% 875.00% 375.00% 675.00% 600.00% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1214 0.0966 0.0968 0.0851 0.0832 0.0748 0.0594 61.12%
  QoQ % 25.67% -0.21% 13.75% 2.28% 11.23% 25.93% -
  Horiz. % 204.38% 162.63% 162.96% 143.27% 140.07% 125.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.0600 0.0500 0.2000 0.1550 0.1600 0.1800 0.0850 -
P/RPS 1.27 0.77 1.96 1.31 1.56 2.14 1.28 -0.52%
  QoQ % 64.94% -60.71% 49.62% -16.03% -27.10% 67.19% -
  Horiz. % 99.22% 60.16% 153.13% 102.34% 121.88% 167.19% 100.00%
P/EPS 145.61 -5.44 -44.99 -15.50 -17.64 364.64 -111.72 -
  QoQ % 2,776.65% 87.91% -190.26% 12.13% -104.84% 426.39% -
  Horiz. % -130.33% 4.87% 40.27% 13.87% 15.79% -326.39% 100.00%
EY 0.69 -18.37 -2.22 -6.45 -5.67 0.27 -0.90 -
  QoQ % 103.76% -727.48% 65.58% -13.76% -2,200.00% 130.00% -
  Horiz. % -76.67% 2,041.11% 246.67% 716.67% 630.00% -30.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.20 0.71 0.50 0.50 0.77 0.73 -39.94%
  QoQ % 70.00% -71.83% 42.00% 0.00% -35.06% 5.48% -
  Horiz. % 46.58% 27.40% 97.26% 68.49% 68.49% 105.48% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 25/02/20 27/11/19 14/11/19 30/05/19 27/02/19 -
Price 0.0750 0.0600 0.0750 0.1500 0.1700 0.1900 0.1450 -
P/RPS 1.59 0.92 0.74 1.27 1.66 2.26 2.18 -18.99%
  QoQ % 72.83% 24.32% -41.73% -23.49% -26.55% 3.67% -
  Horiz. % 72.94% 42.20% 33.94% 58.26% 76.15% 103.67% 100.00%
P/EPS 182.01 -6.53 -16.87 -15.00 -18.74 384.90 -190.59 -
  QoQ % 2,887.29% 61.29% -12.47% 19.96% -104.87% 301.95% -
  Horiz. % -95.50% 3.43% 8.85% 7.87% 9.83% -201.95% 100.00%
EY 0.55 -15.31 -5.93 -6.67 -5.33 0.26 -0.52 -
  QoQ % 103.59% -158.18% 11.09% -25.14% -2,150.00% 150.00% -
  Horiz. % -105.77% 2,944.23% 1,140.38% 1,282.69% 1,025.00% -50.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.24 0.27 0.48 0.53 0.81 1.24 -51.44%
  QoQ % 75.00% -11.11% -43.75% -9.43% -34.57% -34.68% -
  Horiz. % 33.87% 19.35% 21.77% 38.71% 42.74% 65.32% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Got any signal up here? Nokia to build mobile network on the moon Future Tech
2. Exoskeleton suits turn car factory workers into human robots Future Tech
3. [转贴] 查理·蒙格的 5 條人生智慧,讓我收穫了 10 倍的投資收益 Good Articles to Share
4. Hong Kong reports 15 new Covid-19 cases, 3rd day without untraceable local cases Good Articles to Share
5. Factbox: Key court victories as campaigns battle over U.S. presidential election Good Articles to Share
6. In 2016, Trump won these Rust Belt counties on the economy. In 2020, he might lose them over coronavirus Good Articles to Share
7. India says Chinese soldier apprehended in Ladakh, to be returned Good Articles to Share
8. Pandemic has led to a surge in vivid, coronavirus-inspired dreams Good Articles to Share
PARTNERS & BROKERS