[VIZIONE] QoQ Annualized Quarter Result on 31-Aug-2016 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- 328.32%
YoY- 114.53%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 49,104 44,066 36,882 34,424 36,708 39,014 43,282 8.76%
PBT 2,121 1,773 1,140 1,096 453 -282 464 175.17%
Tax -1,543 -1,220 -616 -612 -340 -448 -534 102.73%
NP 578 553 524 484 113 -730 -70 -
-
NP to SH 578 553 524 484 113 -730 -70 -
-
Tax Rate 72.75% 68.81% 54.04% 55.84% 75.06% - 115.09% -
Total Cost 48,526 43,513 36,358 33,940 36,595 39,745 43,352 7.79%
-
Net Worth 75,062 74,886 16,447 16,940 15,706 15,372 19,250 147.53%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div - - - - - - 69 -
Div Payout % - - - - - - 0.00% -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 75,062 74,886 16,447 16,940 15,706 15,372 19,250 147.53%
NOSH 874,855 874,841 291,111 302,500 282,500 288,420 350,000 84.07%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 1.18% 1.26% 1.42% 1.41% 0.31% -1.87% -0.16% -
ROE 0.77% 0.74% 3.19% 2.86% 0.72% -4.75% -0.36% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 5.61 5.04 12.67 11.38 12.99 13.53 12.37 -40.94%
EPS 0.07 0.07 0.18 0.16 0.04 -0.25 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.0858 0.0856 0.0565 0.056 0.0556 0.0533 0.055 34.47%
Adjusted Per Share Value based on latest NOSH - 302,500
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 11.99 10.76 9.01 8.41 8.96 9.53 10.57 8.75%
EPS 0.14 0.14 0.13 0.12 0.03 -0.18 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.1833 0.1829 0.0402 0.0414 0.0384 0.0375 0.047 147.56%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.12 0.115 0.145 0.13 0.125 0.12 0.125 -
P/RPS 2.14 2.28 1.14 1.14 0.96 0.89 1.01 64.89%
P/EPS 181.63 181.82 80.56 81.25 312.50 -47.37 -625.00 -
EY 0.55 0.55 1.24 1.23 0.32 -2.11 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
P/NAPS 1.40 1.34 2.57 2.32 2.25 2.25 2.27 -27.52%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 14/04/17 19/01/17 25/10/16 21/07/16 22/04/16 27/01/16 -
Price 0.115 0.135 0.11 0.13 0.12 0.115 0.12 -
P/RPS 2.05 2.68 0.87 1.14 0.92 0.85 0.97 64.61%
P/EPS 174.06 213.44 61.11 81.25 300.00 -45.39 -600.00 -
EY 0.57 0.47 1.64 1.23 0.33 -2.20 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
P/NAPS 1.34 1.58 1.95 2.32 2.16 2.16 2.18 -27.68%

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