[VIZIONE] QoQ Annualized Quarter Result on 31-Aug-2020

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
23-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
31-Aug-2020
Profit Trend
QoQ- -59.87%
YoY- -83.28%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 321,272 255,328 407,572 311,936 328,189 401,656 419,814 -16.32%
PBT 16,134 11,968 -6,150 7,810 16,335 33,669 40,764 -46.06%
Tax -3,546 -3,092 -2,707 -3,227 -5,498 -9,121 -12,110 -55.87%
NP 12,588 8,876 -8,857 4,583 10,837 24,548 28,654 -42.18%
-
NP to SH 6,126 4,108 -8,273 4,583 11,422 25,328 29,558 -64.94%
-
Tax Rate 21.98% 25.84% - 41.32% 33.66% 27.09% 29.71% -
Total Cost 308,684 246,452 416,429 307,353 317,352 377,108 391,160 -14.59%
-
Net Worth 585,086 490,390 618,022 619,546 575,232 585,713 556,309 3.41%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 585,086 490,390 618,022 619,546 575,232 585,713 556,309 3.41%
NOSH 873,734 788,516 788,516 758,515 573,969 618,515 586,086 30.46%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin 3.92% 3.48% -2.17% 1.47% 3.30% 6.11% 6.83% -
ROE 1.05% 0.84% -1.34% 0.74% 1.99% 4.32% 5.31% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 40.27 40.89 53.85 51.97 57.18 69.87 73.98 -33.30%
EPS 0.76 0.64 -1.09 0.85 1.99 4.40 5.20 -72.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7333 0.7853 0.8166 1.0322 1.0022 1.0189 0.9803 -17.58%
Adjusted Per Share Value based on latest NOSH - 758,515
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 78.45 62.35 99.52 76.17 80.14 98.08 102.51 -16.31%
EPS 1.50 1.00 -2.02 1.12 2.79 6.18 7.22 -64.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4287 1.1974 1.5091 1.5128 1.4046 1.4302 1.3584 3.41%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 0.20 0.28 0.425 0.50 0.37 0.72 0.82 -
P/RPS 0.50 0.68 0.79 0.96 0.65 1.03 1.11 -41.20%
P/EPS 26.05 42.56 -38.88 65.48 18.59 16.34 15.74 39.87%
EY 3.84 2.35 -2.57 1.53 5.38 6.12 6.35 -28.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.52 0.48 0.37 0.71 0.84 -53.04%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 22/07/21 22/04/21 29/01/21 23/10/20 24/07/20 24/04/20 31/01/20 -
Price 0.15 0.28 0.22 0.395 0.355 0.335 0.825 -
P/RPS 0.37 0.68 0.41 0.76 0.62 0.48 1.12 -52.17%
P/EPS 19.54 42.56 -20.13 51.73 17.84 7.60 15.84 15.00%
EY 5.12 2.35 -4.97 1.93 5.61 13.15 6.31 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.36 0.27 0.38 0.35 0.33 0.84 -61.55%

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