[VIZIONE] QoQ Cumulative Quarter Result on 31-Aug-2018 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- -42.63%
YoY- 2739.51%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 593,816 490,214 325,253 159,507 413,186 302,489 168,631 131.63%
PBT 85,622 70,436 46,964 20,571 35,953 20,658 10,445 307.07%
Tax -22,274 -18,210 -12,500 -5,550 -9,771 -5,520 -3,368 252.73%
NP 63,348 52,226 34,464 15,021 26,182 15,138 7,077 331.68%
-
NP to SH 63,628 52,226 34,464 15,021 26,182 15,138 7,077 332.95%
-
Tax Rate 26.01% 25.85% 26.62% 26.98% 27.18% 26.72% 32.25% -
Total Cost 530,468 437,988 290,789 144,486 387,004 287,351 161,554 121.07%
-
Net Worth 519,986 514,737 496,467 448,308 433,129 400,585 393,126 20.51%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 519,986 514,737 496,467 448,308 433,129 400,585 393,126 20.51%
NOSH 562,286 559,394 558,772 3,911,404 3,695,646 3,538,740 3,538,495 -70.69%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 10.67% 10.65% 10.60% 9.42% 6.34% 5.00% 4.20% -
ROE 12.24% 10.15% 6.94% 3.35% 6.04% 3.78% 1.80% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 108.21 89.99 60.48 4.32 11.18 8.55 4.77 702.89%
EPS 11.60 9.59 6.41 0.41 0.71 0.43 0.20 1402.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9476 0.9449 0.9232 0.1213 0.1172 0.1132 0.1111 317.99%
Adjusted Per Share Value based on latest NOSH - 3,911,404
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 145.00 119.70 79.42 38.95 100.89 73.86 41.18 131.62%
EPS 15.54 12.75 8.42 3.67 6.39 3.70 1.73 332.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2697 1.2569 1.2123 1.0947 1.0576 0.9781 0.9599 20.51%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.965 0.98 0.925 0.14 0.12 0.16 0.16 -
P/RPS 0.89 1.09 1.53 3.24 1.07 1.87 3.36 -58.78%
P/EPS 8.32 10.22 14.43 34.45 16.94 37.40 80.00 -77.91%
EY 12.02 9.78 6.93 2.90 5.90 2.67 1.25 352.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 1.00 1.15 1.02 1.41 1.44 -20.55%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 19/04/18 15/01/18 -
Price 0.97 1.02 0.935 0.905 0.145 0.145 0.19 -
P/RPS 0.90 1.13 1.55 20.97 1.30 1.70 3.99 -62.97%
P/EPS 8.37 10.64 14.59 222.67 20.47 33.90 95.00 -80.22%
EY 11.95 9.40 6.85 0.45 4.89 2.95 1.05 406.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.01 7.46 1.24 1.28 1.71 -29.16%

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