[VIZIONE] QoQ Annualized Quarter Result on 28-Feb-2018 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
19-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 42.6%
YoY- 3547.71%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 650,506 638,028 413,186 403,318 337,262 85,340 49,104 458.99%
PBT 93,928 82,284 35,953 27,544 20,890 2,852 2,121 1148.82%
Tax -25,000 -22,200 -9,771 -7,360 -6,736 -736 -1,543 539.21%
NP 68,928 60,084 26,182 20,184 14,154 2,116 578 2315.73%
-
NP to SH 68,928 60,084 26,182 20,184 14,154 2,116 578 2315.73%
-
Tax Rate 26.62% 26.98% 27.18% 26.72% 32.25% 25.81% 72.75% -
Total Cost 581,578 577,944 387,004 383,134 323,108 83,224 48,526 422.91%
-
Net Worth 496,467 448,308 433,129 400,585 393,126 76,176 75,062 251.95%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 496,467 448,308 433,129 400,585 393,126 76,176 75,062 251.95%
NOSH 558,772 3,911,404 3,695,646 3,538,740 3,538,495 881,666 874,855 -25.81%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 10.60% 9.42% 6.34% 5.00% 4.20% 2.48% 1.18% -
ROE 13.88% 13.40% 6.04% 5.04% 3.60% 2.78% 0.77% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 120.96 17.26 11.18 11.40 9.53 9.68 5.61 673.22%
EPS 12.82 1.64 0.71 0.57 0.40 0.24 0.07 3114.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9232 0.1213 0.1172 0.1132 0.1111 0.0864 0.0858 386.68%
Adjusted Per Share Value based on latest NOSH - 3,538,740
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 158.84 155.79 100.89 98.48 82.35 20.84 11.99 458.99%
EPS 16.83 14.67 6.39 4.93 3.46 0.52 0.14 2328.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2123 1.0947 1.0576 0.9781 0.9599 0.186 0.1833 251.93%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.925 0.14 0.12 0.16 0.16 0.125 0.12 -
P/RPS 0.76 0.81 1.07 1.40 1.68 1.29 2.14 -49.81%
P/EPS 7.22 8.61 16.94 28.05 40.00 52.08 181.63 -88.32%
EY 13.86 11.61 5.90 3.56 2.50 1.92 0.55 757.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.02 1.41 1.44 1.45 1.40 -20.07%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 15/01/19 29/10/18 25/07/18 19/04/18 15/01/18 24/10/17 27/07/17 -
Price 0.935 0.905 0.145 0.145 0.19 0.145 0.115 -
P/RPS 0.77 5.24 1.30 1.27 1.99 1.50 2.05 -47.91%
P/EPS 7.29 55.67 20.47 25.42 47.50 60.42 174.06 -87.91%
EY 13.71 1.80 4.89 3.93 2.11 1.66 0.57 731.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 7.46 1.24 1.28 1.71 1.68 1.34 -17.16%

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