[VIZIONE] QoQ Annualized Quarter Result on 30-Nov-2017 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
15-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 568.9%
YoY- 2601.15%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 638,028 413,186 403,318 337,262 85,340 49,104 44,066 491.16%
PBT 82,284 35,953 27,544 20,890 2,852 2,121 1,773 1182.43%
Tax -22,200 -9,771 -7,360 -6,736 -736 -1,543 -1,220 588.17%
NP 60,084 26,182 20,184 14,154 2,116 578 553 2157.60%
-
NP to SH 60,084 26,182 20,184 14,154 2,116 578 553 2157.60%
-
Tax Rate 26.98% 27.18% 26.72% 32.25% 25.81% 72.75% 68.81% -
Total Cost 577,944 387,004 383,134 323,108 83,224 48,526 43,513 458.21%
-
Net Worth 448,308 433,129 400,585 393,126 76,176 75,062 74,886 228.62%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 448,308 433,129 400,585 393,126 76,176 75,062 74,886 228.62%
NOSH 3,911,404 3,695,646 3,538,740 3,538,495 881,666 874,855 874,841 170.65%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 9.42% 6.34% 5.00% 4.20% 2.48% 1.18% 1.26% -
ROE 13.40% 6.04% 5.04% 3.60% 2.78% 0.77% 0.74% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 17.26 11.18 11.40 9.53 9.68 5.61 5.04 126.69%
EPS 1.64 0.71 0.57 0.40 0.24 0.07 0.07 714.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1172 0.1132 0.1111 0.0864 0.0858 0.0856 26.08%
Adjusted Per Share Value based on latest NOSH - 3,538,495
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 155.79 100.89 98.48 82.35 20.84 11.99 10.76 491.15%
EPS 14.67 6.39 4.93 3.46 0.52 0.14 0.14 2103.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0947 1.0576 0.9781 0.9599 0.186 0.1833 0.1829 228.57%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.14 0.12 0.16 0.16 0.125 0.12 0.115 -
P/RPS 0.81 1.07 1.40 1.68 1.29 2.14 2.28 -49.74%
P/EPS 8.61 16.94 28.05 40.00 52.08 181.63 181.82 -86.83%
EY 11.61 5.90 3.56 2.50 1.92 0.55 0.55 659.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.02 1.41 1.44 1.45 1.40 1.34 -9.66%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 29/10/18 25/07/18 19/04/18 15/01/18 24/10/17 27/07/17 14/04/17 -
Price 0.905 0.145 0.145 0.19 0.145 0.115 0.135 -
P/RPS 5.24 1.30 1.27 1.99 1.50 2.05 2.68 56.17%
P/EPS 55.67 20.47 25.42 47.50 60.42 174.06 213.44 -59.07%
EY 1.80 4.89 3.93 2.11 1.66 0.57 0.47 144.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 1.24 1.28 1.71 1.68 1.34 1.58 180.64%

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