[VIZIONE] QoQ Cumulative Quarter Result on 28-Feb-2019 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- 51.54%
YoY- 245.0%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 209,907 104,162 593,816 490,214 325,253 159,507 413,186 -36.30%
PBT 20,382 8,700 85,622 70,436 46,964 20,571 35,953 -31.47%
Tax -6,055 -1,998 -22,274 -18,210 -12,500 -5,550 -9,771 -27.29%
NP 14,327 6,702 63,348 52,226 34,464 15,021 26,182 -33.07%
-
NP to SH 14,779 6,854 63,628 52,226 34,464 15,021 26,182 -31.67%
-
Tax Rate 29.71% 22.97% 26.01% 25.85% 26.62% 26.98% 27.18% -
Total Cost 195,580 97,460 530,468 437,988 290,789 144,486 387,004 -36.52%
-
Net Worth 556,309 527,874 519,986 514,737 496,467 448,308 433,129 18.14%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 556,309 527,874 519,986 514,737 496,467 448,308 433,129 18.14%
NOSH 586,086 562,286 562,286 559,394 558,772 3,911,404 3,695,646 -70.66%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 6.83% 6.43% 10.67% 10.65% 10.60% 9.42% 6.34% -
ROE 2.66% 1.30% 12.24% 10.15% 6.94% 3.35% 6.04% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 36.99 18.52 108.21 89.99 60.48 4.32 11.18 121.87%
EPS 2.60 1.22 11.60 9.59 6.41 0.41 0.71 137.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9803 0.9388 0.9476 0.9449 0.9232 0.1213 0.1172 311.52%
Adjusted Per Share Value based on latest NOSH - 559,394
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 10.25 5.09 29.00 23.94 15.88 7.79 20.18 -36.31%
EPS 0.72 0.33 3.11 2.55 1.68 0.73 1.28 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2717 0.2578 0.2539 0.2514 0.2425 0.2189 0.2115 18.15%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.82 0.88 0.965 0.98 0.925 0.14 0.12 -
P/RPS 2.22 4.75 0.89 1.09 1.53 3.24 1.07 62.59%
P/EPS 31.49 72.19 8.32 10.22 14.43 34.45 16.94 51.12%
EY 3.18 1.39 12.02 9.78 6.93 2.90 5.90 -33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 1.02 1.04 1.00 1.15 1.02 -12.13%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 31/01/20 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 -
Price 0.825 0.86 0.97 1.02 0.935 0.905 0.145 -
P/RPS 2.23 4.64 0.90 1.13 1.55 20.97 1.30 43.25%
P/EPS 31.68 70.55 8.37 10.64 14.59 222.67 20.47 33.76%
EY 3.16 1.42 11.95 9.40 6.85 0.45 4.89 -25.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 1.02 1.08 1.01 7.46 1.24 -22.84%

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