[VIZIONE] QoQ Annualized Quarter Result on 31-May-2019 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-May-2019 [#4]
Profit Trend
QoQ- -8.63%
YoY- 143.02%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 401,656 419,814 416,648 593,816 653,618 650,506 638,028 -26.56%
PBT 33,669 40,764 34,800 85,622 93,914 93,928 82,284 -44.91%
Tax -9,121 -12,110 -7,992 -22,274 -24,280 -25,000 -22,200 -44.76%
NP 24,548 28,654 26,808 63,348 69,634 68,928 60,084 -44.96%
-
NP to SH 25,328 29,558 27,416 63,628 69,634 68,928 60,084 -43.80%
-
Tax Rate 27.09% 29.71% 22.97% 26.01% 25.85% 26.62% 26.98% -
Total Cost 377,108 391,160 389,840 530,468 583,984 581,578 577,944 -24.79%
-
Net Worth 585,713 556,309 527,874 519,986 514,737 496,467 448,308 19.52%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 585,713 556,309 527,874 519,986 514,737 496,467 448,308 19.52%
NOSH 618,515 586,086 562,286 562,286 559,394 558,772 3,911,404 -70.79%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 6.11% 6.83% 6.43% 10.67% 10.65% 10.60% 9.42% -
ROE 4.32% 5.31% 5.19% 12.24% 13.53% 13.88% 13.40% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 69.87 73.98 74.10 108.21 119.98 120.96 17.26 154.21%
EPS 4.40 5.20 4.88 11.60 12.79 12.82 1.64 93.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0189 0.9803 0.9388 0.9476 0.9449 0.9232 0.1213 313.75%
Adjusted Per Share Value based on latest NOSH - 562,286
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 98.08 102.51 101.74 145.00 159.60 158.84 155.79 -26.56%
EPS 6.18 7.22 6.69 15.54 17.00 16.83 14.67 -43.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4302 1.3584 1.289 1.2697 1.2569 1.2123 1.0947 19.52%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.72 0.82 0.88 0.965 0.98 0.925 0.14 -
P/RPS 1.03 1.11 1.19 0.89 0.82 0.76 0.81 17.39%
P/EPS 16.34 15.74 18.05 8.32 7.67 7.22 8.61 53.34%
EY 6.12 6.35 5.54 12.02 13.04 13.86 11.61 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.94 1.02 1.04 1.00 1.15 -27.51%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 24/04/20 31/01/20 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 -
Price 0.335 0.825 0.86 0.97 1.02 0.935 0.905 -
P/RPS 0.48 1.12 1.16 0.90 0.85 0.77 5.24 -79.70%
P/EPS 7.60 15.84 17.64 8.37 7.98 7.29 55.67 -73.51%
EY 13.15 6.31 5.67 11.95 12.53 13.71 1.80 276.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.84 0.92 1.02 1.08 1.01 7.46 -87.51%

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