[VIZIONE] QoQ Annualized Quarter Result on 30-Nov-2019

Stock

[VIZIONE] VIZIONE HOLDINGS BERHAD

Announcement Date

31-Jan-2020

Admission Sponsor

Sponsor

Financial Year

31-May-2020

Quarter

30-Nov-2019

Profit Trend

QoQ- 7.81%

YoY- -57.12%

Quarter Report

VIZIONE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Annualized Quarter Result
Revenue	311,936	328,189	401,656	419,814	416,648	593,816	653,618	-38.79%
YoY %	-4.95%	-18.29%	-4.33%	0.76%	-29.84%	-9.15%	-	-
Horiz. %	47.72%	50.21%	61.45%	64.23%	63.74%	90.85%	100.00%	-
PBT	7,810	16,335	33,669	40,764	34,800	85,622	93,914	-80.80%
YoY %	-52.19%	-51.48%	-17.41%	17.14%	-59.36%	-8.83%	-	-
Horiz. %	8.32%	17.39%	35.85%	43.41%	37.06%	91.17%	100.00%	-
Tax	-3,227	-5,498	-9,121	-12,110	-7,992	-22,274	-24,280	-73.79%
YoY %	41.31%	39.72%	24.68%	-51.53%	64.12%	8.26%	-	-
Horiz. %	13.29%	22.64%	37.57%	49.88%	32.92%	91.74%	100.00%	-
NP	4,583	10,837	24,548	28,654	26,808	63,348	69,634	-83.56%
YoY %	-57.71%	-55.85%	-14.33%	6.89%	-57.68%	-9.03%	-	-
Horiz. %	6.58%	15.56%	35.25%	41.15%	38.50%	90.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,583	11,422	25,328	29,558	27,416	63,628	69,634	-83.56%
YoY %	-59.88%	-54.90%	-14.31%	7.81%	-56.91%	-8.63%	-	-
Horiz. %	6.58%	16.40%	36.37%	42.45%	39.37%	91.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.32%	33.66%	27.09%	29.71%	22.97%	26.01%	25.85%	-
YoY %	22.76%	24.25%	-8.82%	29.34%	-11.69%	0.62%	-	-
Horiz. %	159.85%	130.21%	104.80%	114.93%	88.86%	100.62%	100.00%	-
Total Cost	307,353	317,352	377,108	391,160	389,840	530,468	583,984	-34.68%
YoY %	-3.15%	-15.85%	-3.59%	0.34%	-26.51%	-9.16%	-	-
Horiz. %	52.63%	54.34%	64.58%	66.98%	66.76%	90.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	619,546	575,232	585,713	556,309	527,874	519,986	514,737	13.08%
YoY %	7.70%	-1.79%	5.29%	5.39%	1.52%	1.02%	-	-
Horiz. %	120.36%	111.75%	113.79%	108.08%	102.55%	101.02%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Equity
Net Worth	619,546	575,232	585,713	556,309	527,874	519,986	514,737	13.08%
YoY %	7.70%	-1.79%	5.29%	5.39%	1.52%	1.02%	-	-
Horiz. %	120.36%	111.75%	113.79%	108.08%	102.55%	101.02%	100.00%	-
NOSH	758,515	573,969	618,515	586,086	562,286	562,286	559,394	22.39%
YoY %	32.15%	-7.20%	5.53%	4.23%	0.00%	0.52%	-	-
Horiz. %	135.60%	102.61%	110.57%	104.77%	100.52%	100.52%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Ratio Analysis
NP Margin	1.47%	3.30%	6.11%	6.83%	6.43%	10.67%	10.65%	-
YoY %	-55.45%	-45.99%	-10.54%	6.22%	-39.74%	0.19%	-	-
Horiz. %	13.80%	30.99%	57.37%	64.13%	60.38%	100.19%	100.00%	-
ROE	0.74%	1.99%	4.32%	5.31%	5.19%	12.24%	13.53%	-
YoY %	-62.81%	-53.94%	-18.64%	2.31%	-57.60%	-9.53%	-	-
Horiz. %	5.47%	14.71%	31.93%	39.25%	38.36%	90.47%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Per Share
RPS	51.97	57.18	69.87	73.98	74.10	108.21	119.98	-42.60%
YoY %	-9.11%	-18.16%	-5.56%	-0.16%	-31.52%	-9.81%	-	-
Horiz. %	43.32%	47.66%	58.23%	61.66%	61.76%	90.19%	100.00%	-
EPS	0.85	1.99	4.40	5.20	4.88	11.60	12.79	-83.45%
YoY %	-57.29%	-54.77%	-15.38%	6.56%	-57.93%	-9.30%	-	-
Horiz. %	6.65%	15.56%	34.40%	40.66%	38.15%	90.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0322	1.0022	1.0189	0.9803	0.9388	0.9476	0.9449	6.03%
YoY %	2.99%	-1.64%	3.94%	4.42%	-0.93%	0.29%	-	-
Horiz. %	109.24%	106.06%	107.83%	103.75%	99.35%	100.29%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Adjusted Per Share Value based on latest NOSH - 586,086
RPS	76.17	80.14	98.08	102.51	101.74	145.00	159.60	-38.79%
YoY %	-4.95%	-18.29%	-4.32%	0.76%	-29.83%	-9.15%	-	-
Horiz. %	47.73%	50.21%	61.45%	64.23%	63.75%	90.85%	100.00%	-
EPS	1.12	2.79	6.18	7.22	6.69	15.54	17.00	-83.55%
YoY %	-59.86%	-54.85%	-14.40%	7.92%	-56.95%	-8.59%	-	-
Horiz. %	6.59%	16.41%	36.35%	42.47%	39.35%	91.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.5128	1.4046	1.4302	1.3584	1.289	1.2697	1.2569	13.08%
YoY %	7.70%	-1.79%	5.29%	5.38%	1.52%	1.02%	-	-
Horiz. %	120.36%	111.75%	113.79%	108.08%	102.55%	101.02%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/20	29/05/20	28/02/20	29/11/19	30/08/19	31/05/19	28/02/19	-
Price	0.50	0.37	0.72	0.82	0.88	0.965	0.98	-
P/RPS	0.96	0.65	1.03	1.11	1.19	0.89	0.82	11.02%
YoY %	47.69%	-36.89%	-7.21%	-6.72%	33.71%	8.54%	-	-
Horiz. %	117.07%	79.27%	125.61%	135.37%	145.12%	108.54%	100.00%	-
P/EPS	65.48	18.59	16.34	15.74	18.05	8.32	7.67	315.00%
YoY %	252.23%	13.77%	3.81%	-12.80%	116.95%	8.47%	-	-
Horiz. %	853.72%	242.37%	213.04%	205.22%	235.33%	108.47%	100.00%	-
EY	1.53	5.38	6.12	6.35	5.54	12.02	13.04	-75.87%
YoY %	-71.56%	-12.09%	-3.62%	14.62%	-53.91%	-7.82%	-	-
Horiz. %	11.73%	41.26%	46.93%	48.70%	42.48%	92.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.37	0.71	0.84	0.94	1.02	1.04	-40.13%
YoY %	29.73%	-47.89%	-15.48%	-10.64%	-7.84%	-1.92%	-	-
Horiz. %	46.15%	35.58%	68.27%	80.77%	90.38%	98.08%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Price Multiplier on Announcement Date
Date	23/10/20	24/07/20	24/04/20	31/01/20	29/10/19	31/07/19	24/04/19	-
Price	0.395	0.355	0.335	0.825	0.86	0.97	1.02	-
P/RPS	0.76	0.62	0.48	1.12	1.16	0.90	0.85	-7.15%
YoY %	22.58%	29.17%	-57.14%	-3.45%	28.89%	5.88%	-	-
Horiz. %	89.41%	72.94%	56.47%	131.76%	136.47%	105.88%	100.00%	-
P/EPS	51.73	17.84	7.60	15.84	17.64	8.37	7.98	245.70%
YoY %	189.97%	134.74%	-52.02%	-10.20%	110.75%	4.89%	-	-
Horiz. %	648.25%	223.56%	95.24%	198.50%	221.05%	104.89%	100.00%	-
EY	1.93	5.61	13.15	6.31	5.67	11.95	12.53	-71.10%
YoY %	-65.60%	-57.34%	108.40%	11.29%	-52.55%	-4.63%	-	-
Horiz. %	15.40%	44.77%	104.95%	50.36%	45.25%	95.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.35	0.33	0.84	0.92	1.02	1.08	-50.00%
YoY %	8.57%	6.06%	-60.71%	-8.70%	-9.80%	-5.56%	-	-
Horiz. %	35.19%	32.41%	30.56%	77.78%	85.19%	94.44%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos