[VIZIONE] QoQ Annualized Quarter Result on 31-Aug-2019

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019
Profit Trend
QoQ- -56.91%
YoY- -54.37%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 328,189 401,656 419,814 416,648 593,816 653,618 650,506 -36.59%
PBT 16,335 33,669 40,764 34,800 85,622 93,914 93,928 -68.81%
Tax -5,498 -9,121 -12,110 -7,992 -22,274 -24,280 -25,000 -63.53%
NP 10,837 24,548 28,654 26,808 63,348 69,634 68,928 -70.83%
-
NP to SH 11,422 25,328 29,558 27,416 63,628 69,634 68,928 -69.79%
-
Tax Rate 33.66% 27.09% 29.71% 22.97% 26.01% 25.85% 26.62% -
Total Cost 317,352 377,108 391,160 389,840 530,468 583,984 581,578 -33.19%
-
Net Worth 575,232 585,713 556,309 527,874 519,986 514,737 496,467 10.30%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 575,232 585,713 556,309 527,874 519,986 514,737 496,467 10.30%
NOSH 573,969 618,515 586,086 562,286 562,286 559,394 558,772 1.80%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 3.30% 6.11% 6.83% 6.43% 10.67% 10.65% 10.60% -
ROE 1.99% 4.32% 5.31% 5.19% 12.24% 13.53% 13.88% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 57.18 69.87 73.98 74.10 108.21 119.98 120.96 -39.28%
EPS 1.99 4.40 5.20 4.88 11.60 12.79 12.82 -71.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0022 1.0189 0.9803 0.9388 0.9476 0.9449 0.9232 5.62%
Adjusted Per Share Value based on latest NOSH - 562,286
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 80.14 98.08 102.51 101.74 145.00 159.60 158.84 -36.59%
EPS 2.79 6.18 7.22 6.69 15.54 17.00 16.83 -69.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4046 1.4302 1.3584 1.289 1.2697 1.2569 1.2123 10.30%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.37 0.72 0.82 0.88 0.965 0.98 0.925 -
P/RPS 0.65 1.03 1.11 1.19 0.89 0.82 0.76 -9.88%
P/EPS 18.59 16.34 15.74 18.05 8.32 7.67 7.22 87.74%
EY 5.38 6.12 6.35 5.54 12.02 13.04 13.86 -46.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.71 0.84 0.94 1.02 1.04 1.00 -48.42%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 24/07/20 24/04/20 31/01/20 29/10/19 31/07/19 24/04/19 15/01/19 -
Price 0.355 0.335 0.825 0.86 0.97 1.02 0.935 -
P/RPS 0.62 0.48 1.12 1.16 0.90 0.85 0.77 -13.43%
P/EPS 17.84 7.60 15.84 17.64 8.37 7.98 7.29 81.49%
EY 5.61 13.15 6.31 5.67 11.95 12.53 13.71 -44.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.84 0.92 1.02 1.08 1.01 -50.63%

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