[VIZIONE] QoQ Cumulative Quarter Result on 30-Nov-2019

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019
Profit Trend
QoQ- 115.63%
YoY- -57.12%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 363,926 328,189 301,242 209,907 104,162 593,816 490,214 -17.93%
PBT 9,112 16,335 25,252 20,382 8,700 85,622 70,436 -74.26%
Tax -3,765 -5,498 -6,841 -6,055 -1,998 -22,274 -18,210 -64.86%
NP 5,347 10,837 18,411 14,327 6,702 63,348 52,226 -77.96%
-
NP to SH 5,347 11,422 18,996 14,779 6,854 63,628 52,226 -77.96%
-
Tax Rate 41.32% 33.66% 27.09% 29.71% 22.97% 26.01% 25.85% -
Total Cost 358,579 317,352 282,831 195,580 97,460 530,468 437,988 -12.43%
-
Net Worth 619,546 575,232 585,713 556,309 527,874 519,986 514,737 13.08%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 619,546 575,232 585,713 556,309 527,874 519,986 514,737 13.08%
NOSH 758,515 573,969 618,515 586,086 562,286 562,286 559,394 22.39%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 1.47% 3.30% 6.11% 6.83% 6.43% 10.67% 10.65% -
ROE 0.86% 1.99% 3.24% 2.66% 1.30% 12.24% 10.15% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 60.63 57.18 52.40 36.99 18.52 108.21 89.99 -23.05%
EPS 0.99 1.99 3.30 2.60 1.22 11.60 9.59 -77.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0322 1.0022 1.0189 0.9803 0.9388 0.9476 0.9449 6.03%
Adjusted Per Share Value based on latest NOSH - 586,086
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 88.86 80.14 73.56 51.25 25.43 145.00 119.70 -17.93%
EPS 1.31 2.79 4.64 3.61 1.67 15.54 12.75 -77.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5128 1.4046 1.4302 1.3584 1.289 1.2697 1.2569 13.08%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.50 0.37 0.72 0.82 0.88 0.965 0.98 -
P/RPS 0.82 0.65 1.37 2.22 4.75 0.89 1.09 -17.21%
P/EPS 56.13 18.59 21.79 31.49 72.19 8.32 10.22 209.68%
EY 1.78 5.38 4.59 3.18 1.39 12.02 9.78 -67.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.71 0.84 0.94 1.02 1.04 -40.13%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 23/10/20 24/07/20 24/04/20 31/01/20 29/10/19 31/07/19 24/04/19 -
Price 0.395 0.355 0.335 0.825 0.86 0.97 1.02 -
P/RPS 0.65 0.62 0.64 2.23 4.64 0.90 1.13 -30.71%
P/EPS 44.34 17.84 10.14 31.68 70.55 8.37 10.64 157.84%
EY 2.26 5.61 9.86 3.16 1.42 11.95 9.40 -61.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.33 0.84 0.92 1.02 1.08 -50.00%

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