Vibrant Group Ltd
SGX:BIP

Watchlist Manager
Vibrant Group Ltd Logo
Vibrant Group Ltd
SGX:BIP
Watchlist
Price: 0.057 SGD -1.72% Market Closed
Market Cap: 39m SGD
Have any thoughts about
Vibrant Group Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

138.9m
-4%
Revenue
Growth Rates:
1 Year
-18%
3 Years
-15%
5 Years
-51%
7 Years
-25%
10 Years
-27%
8.7m
-2%
Operating Income
Growth Rates:
1 Year
-39%
3 Years
+12%
5 Years
-58%
7 Years
-
10 Years
-73%
600k
Net Income
Growth Rates:
1 Year
+243%
3 Years
-81%
5 Years
-92%
7 Years
-82%
10 Years
-99%

Earnings Waterfall
Vibrant Group Ltd

Revenue
138.9m SGD
Cost of Revenue
-92m SGD
Gross Profit
46.9m SGD
Operating Expenses
-38.3m SGD
Operating Income
8.7m SGD
Other Expenses
-8.1m SGD
Net Income
600k SGD

Income Statement
Vibrant Group Ltd

Rotate your device to view
Income Statement
Currency: SGD
Oct-2012 Jan-2013 Apr-2013 Jul-2013 Oct-2013 Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Apr-2021 Oct-2021 Jan-2022 Apr-2022 Oct-2022 Apr-2023 Oct-2023 Apr-2024
Revenue
Revenue
160
N/A
166
+4%
177
+6%
179
+2%
184
+3%
192
+4%
191
0%
195
+2%
198
+1%
198
+0%
203
+2%
201
-1%
198
-2%
189
-4%
281
+48%
279
-1%
276
-1%
287
+4%
185
-36%
182
-1%
181
-1%
173
-4%
162
-7%
160
-1%
279
+75%
281
+1%
282
+0%
266
-6%
141
-47%
131
-7%
147
+12%
145
-1%
145
0%
163
+12%
257
+58%
311
+21%
202
-35%
258
+28%
170
-34%
145
-15%
139
-4%
Gross Profit
Cost of Revenue
(112)
(109)
(210)
(210)
(218)
(228)
(132)
(133)
(136)
(136)
(139)
(141)
(140)
(136)
(217)
(219)
(215)
(221)
(124)
(122)
(122)
(115)
(113)
(112)
(216)
(220)
(215)
(210)
(103)
(96)
(106)
(104)
(104)
(116)
(186)
(226)
(150)
(185)
(113)
(95)
(92)
Gross Profit
48
N/A
57
+20%
(33)
N/A
(30)
+9%
(34)
-11%
(36)
-7%
59
N/A
63
+5%
62
-1%
63
+1%
64
+2%
60
-7%
57
-4%
53
-8%
63
+20%
59
-7%
62
+5%
66
+6%
61
-7%
60
-1%
59
-2%
59
-1%
48
-17%
48
-2%
62
+31%
61
-2%
67
+10%
57
-16%
39
-32%
35
-9%
41
+16%
42
+2%
41
-2%
47
+14%
70
+51%
84
+20%
52
-38%
73
+40%
57
-21%
50
-13%
47
-6%
Operating Income
Operating Expenses
(19)
(26)
73
67
77
81
(27)
(25)
(32)
(34)
(42)
(28)
(27)
(17)
(64)
(25)
(22)
(38)
(82)
(89)
(96)
(93)
(132)
(62)
(65)
(50)
(46)
24
26
15
(60)
(55)
(48)
(39)
(46)
(55)
(35)
(43)
(43)
(41)
(38)
Selling, General & Administrative
(38)
(46)
(81)
(83)
(78)
(72)
(42)
(47)
(48)
(50)
(53)
(45)
(45)
(46)
(42)
(33)
(34)
(34)
(45)
(45)
(45)
(44)
(54)
(52)
(52)
(50)
(39)
(35)
(33)
(32)
(53)
(51)
(49)
(32)
(49)
(56)
(32)
(38)
(34)
(34)
(31)
Depreciation & Amortization
(6)
(6)
0
(5)
(5)
(6)
0
0
(5)
(5)
0
(5)
(2)
(1)
0
(1)
(1)
(1)
0
(1)
(1)
(1)
0
(1)
(0)
(0)
0
(0)
(0)
(0)
0
(0)
(0)
0
0
0
0
0
0
0
0
Other Operating Expenses
25
26
155
155
159
159
15
21
21
20
12
22
20
29
(22)
9
12
(3)
(37)
(44)
(50)
(48)
(78)
(9)
(13)
1
(7)
59
60
48
(8)
(3)
1
(7)
3
1
(3)
(5)
(9)
(7)
(7)
Operating Income
29
N/A
31
+8%
39
+27%
37
-7%
43
+17%
45
+5%
32
-30%
37
+16%
30
-19%
28
-6%
22
-20%
32
+42%
30
-5%
35
+17%
(0)
N/A
34
N/A
40
+18%
27
-32%
(21)
N/A
(29)
-39%
(37)
-27%
(34)
+7%
(83)
-142%
(14)
+83%
(2)
+85%
11
N/A
21
+85%
81
+291%
65
-19%
50
-23%
(19)
N/A
(13)
+33%
(8)
+40%
8
N/A
24
+211%
29
+21%
17
-42%
30
+78%
14
-53%
9
-38%
9
-2%
Pre-Tax Income
Interest Income Expense
13
16
5
5
3
1
16
13
11
12
7
(0)
(0)
0
33
(7)
(3)
(6)
(6)
(14)
(17)
(19)
(6)
(10)
(13)
(12)
6
(4)
(4)
(5)
(13)
(16)
(16)
(5)
(12)
4
(4)
(5)
(10)
(10)
(8)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
52
0
0
0
(6)
(7)
(7)
(10)
(0)
(4)
(4)
(2)
46
(7)
(6)
3
(2)
0
4
4
(2)
(4)
3
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
Total Other Income
(0)
(0)
0
0
0
0
0
0
0
0
(0)
0
0
0
(1)
0
(0)
(0)
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
(0)
0
(18)
(0)
(3)
0
0
0
Pre-Tax Income
42
N/A
47
+12%
45
-4%
41
-8%
46
+11%
46
+2%
48
+3%
50
+5%
41
-18%
40
-2%
29
-28%
32
+8%
30
-5%
36
+19%
32
-9%
27
-15%
37
+33%
21
-42%
25
+20%
(44)
N/A
(54)
-23%
(53)
+2%
(96)
-83%
(31)
+68%
(21)
+32%
(11)
+48%
26
N/A
72
+178%
56
-22%
43
-23%
13
-70%
(36)
N/A
(29)
+18%
6
N/A
10
+65%
16
+68%
17
+4%
26
+53%
2
-90%
(5)
N/A
4
N/A
Net Income
Tax Provision
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(4)
(3)
(3)
(3)
(2)
(2)
(4)
(4)
(6)
(6)
(4)
(5)
(3)
(3)
(3)
1
1
(1)
(5)
(8)
(8)
(5)
(0)
3
2
2
(3)
(4)
(8)
(10)
(15)
(2)
(1)
(2)
Income from Continuing Operations
38
43
41
38
42
43
44
47
38
38
27
29
28
32
29
22
30
17
20
(47)
(57)
(55)
(95)
(30)
(22)
(16)
18
64
51
43
16
(34)
(27)
3
5
8
7
11
1
(6)
2
Income to Minority Interest
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(1)
2
2
3
2
1
(3)
(19)
(19)
(22)
(16)
(17)
(16)
(13)
(16)
4
4
(4)
(7)
(13)
(30)
(21)
(16)
(10)
7
5
(0)
1
8
2
8
(0)
(0)
(1)
Net Income (Common)
35
N/A
40
+14%
38
-4%
35
-8%
39
+11%
40
+1%
43
+7%
46
+8%
41
-12%
39
-3%
30
-23%
31
+2%
28
-8%
29
+3%
10
-65%
3
-71%
8
+190%
1
-88%
3
+242%
(62)
N/A
(70)
-12%
(72)
-3%
(89)
-24%
(23)
+74%
(23)
-1%
(19)
+20%
8
N/A
40
+417%
35
-13%
30
-13%
5
-82%
(27)
N/A
(22)
+20%
3
N/A
6
+94%
8
+29%
9
+18%
10
+6%
0
-98%
(7)
N/A
1
N/A
EPS (Diluted)
0.08
N/A
0.09
+13%
0.08
-11%
0.08
N/A
0.08
N/A
0.08
N/A
0.09
+13%
0.09
N/A
0.08
-11%
0.07
-13%
0.06
-14%
0.05
-17%
0.05
N/A
0.06
+20%
0.02
-67%
0.01
-50%
0.02
+100%
0
N/A
0.01
N/A
-0.09
N/A
-0.11
-22%
-0.11
N/A
-0.13
-18%
-0.04
+69%
-0.04
N/A
-0.04
N/A
0.01
N/A
0.05
+400%
0.04
-20%
0.04
N/A
0.01
-75%
-0.04
N/A
-0.03
+25%
0
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.02
+100%
0
N/A
-0.01
N/A
0
N/A

See Also

Summary
BIP intrinsic value, competitors valuation, and company profile.
DCF Valuation
BIP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BIP stock valuation using valuation multiples.
Wall Street Estimates
BIP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BIP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 211,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.