[VIZIONE] QoQ Cumulative Quarter Result on 31-Aug-2019

Stock

[VIZIONE] VIZIONE HOLDINGS BERHAD

Announcement Date

29-Oct-2019

Admission Sponsor

Sponsor

Financial Year

31-May-2020

Quarter

31-Aug-2019

Profit Trend

QoQ- -89.23%

YoY- -54.37%

Quarter Report

VIZIONE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	CAGR
Cumulative Result
Revenue	328,189	301,242	209,907	104,162	593,816	490,214	325,253	0.60%
YoY %	8.95%	43.51%	101.52%	-82.46%	21.13%	50.72%	-	-
Horiz. %	100.90%	92.62%	64.54%	32.02%	182.57%	150.72%	100.00%	-
PBT	16,335	25,252	20,382	8,700	85,622	70,436	46,964	-50.51%
YoY %	-35.31%	23.89%	134.28%	-89.84%	21.56%	49.98%	-	-
Horiz. %	34.78%	53.77%	43.40%	18.52%	182.31%	149.98%	100.00%	-
Tax	-5,498	-6,841	-6,055	-1,998	-22,274	-18,210	-12,500	-42.13%
YoY %	19.63%	-12.98%	-203.05%	91.03%	-22.32%	-45.68%	-	-
Horiz. %	43.98%	54.73%	48.44%	15.98%	178.19%	145.68%	100.00%	-
NP	10,837	18,411	14,327	6,702	63,348	52,226	34,464	-53.72%
YoY %	-41.14%	28.51%	113.77%	-89.42%	21.30%	51.54%	-	-
Horiz. %	31.44%	53.42%	41.57%	19.45%	183.81%	151.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,422	18,996	14,779	6,854	63,628	52,226	34,464	-52.07%
YoY %	-39.87%	28.53%	115.63%	-89.23%	21.83%	51.54%	-	-
Horiz. %	33.14%	55.12%	42.88%	19.89%	184.62%	151.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.66%	27.09%	29.71%	22.97%	26.01%	25.85%	26.62%	-
YoY %	24.25%	-8.82%	29.34%	-11.69%	0.62%	-2.89%	-	-
Horiz. %	126.45%	101.77%	111.61%	86.29%	97.71%	97.11%	100.00%	-
Total Cost	317,352	282,831	195,580	97,460	530,468	437,988	290,789	5.99%
YoY %	12.21%	44.61%	100.68%	-81.63%	21.11%	50.62%	-	-
Horiz. %	109.13%	97.26%	67.26%	33.52%	182.42%	150.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	575,232	585,713	556,309	527,874	519,986	514,737	496,467	10.30%
YoY %	-1.79%	5.29%	5.39%	1.52%	1.02%	3.68%	-	-
Horiz. %	115.87%	117.98%	112.05%	106.33%	104.74%	103.68%	100.00%	-

	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	CAGR
Equity
Net Worth	575,232	585,713	556,309	527,874	519,986	514,737	496,467	10.30%
YoY %	-1.79%	5.29%	5.39%	1.52%	1.02%	3.68%	-	-
Horiz. %	115.87%	117.98%	112.05%	106.33%	104.74%	103.68%	100.00%	-
NOSH	573,969	618,515	586,086	562,286	562,286	559,394	558,772	1.80%
YoY %	-7.20%	5.53%	4.23%	0.00%	0.52%	0.11%	-	-
Horiz. %	102.72%	110.69%	104.89%	100.63%	100.63%	100.11%	100.00%	-

	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	CAGR
Ratio Analysis
NP Margin	3.30%	6.11%	6.83%	6.43%	10.67%	10.65%	10.60%	-
YoY %	-45.99%	-10.54%	6.22%	-39.74%	0.19%	0.47%	-	-
Horiz. %	31.13%	57.64%	64.43%	60.66%	100.66%	100.47%	100.00%	-
ROE	1.99%	3.24%	2.66%	1.30%	12.24%	10.15%	6.94%	-
YoY %	-38.58%	21.80%	104.62%	-89.38%	20.59%	46.25%	-	-
Horiz. %	28.67%	46.69%	38.33%	18.73%	176.37%	146.25%	100.00%	-

	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	CAGR
Per Share
RPS	57.18	52.40	36.99	18.52	108.21	89.99	60.48	-3.66%
YoY %	9.12%	41.66%	99.73%	-82.89%	20.25%	48.79%	-	-
Horiz. %	94.54%	86.64%	61.16%	30.62%	178.92%	148.79%	100.00%	-
EPS	1.99	3.30	2.60	1.22	11.60	9.59	6.41	-54.11%
YoY %	-39.70%	26.92%	113.11%	-89.48%	20.96%	49.61%	-	-
Horiz. %	31.05%	51.48%	40.56%	19.03%	180.97%	149.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0022	1.0189	0.9803	0.9388	0.9476	0.9449	0.9232	5.62%
YoY %	-1.64%	3.94%	4.42%	-0.93%	0.29%	2.35%	-	-
Horiz. %	108.56%	110.37%	106.19%	101.69%	102.64%	102.35%	100.00%	-

	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	CAGR
Adjusted Per Share Value based on latest NOSH - 562,286
RPS	80.14	73.56	51.25	25.43	145.00	119.70	79.42	0.60%
YoY %	8.95%	43.53%	101.53%	-82.46%	21.14%	50.72%	-	-
Horiz. %	100.91%	92.62%	64.53%	32.02%	182.57%	150.72%	100.00%	-
EPS	2.79	4.64	3.61	1.67	15.54	12.75	8.42	-52.08%
YoY %	-39.87%	28.53%	116.17%	-89.25%	21.88%	51.43%	-	-
Horiz. %	33.14%	55.11%	42.87%	19.83%	184.56%	151.43%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4046	1.4302	1.3584	1.289	1.2697	1.2569	1.2123	10.30%
YoY %	-1.79%	5.29%	5.38%	1.52%	1.02%	3.68%	-	-
Horiz. %	115.86%	117.97%	112.05%	106.33%	104.73%	103.68%	100.00%	-

	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/20	28/02/20	29/11/19	30/08/19	31/05/19	28/02/19	30/11/18	-
Price	0.37	0.72	0.82	0.88	0.965	0.98	0.925	-
P/RPS	0.65	1.37	2.22	4.75	0.89	1.09	1.53	-43.45%
YoY %	-52.55%	-38.29%	-53.26%	433.71%	-18.35%	-28.76%	-	-
Horiz. %	42.48%	89.54%	145.10%	310.46%	58.17%	71.24%	100.00%	-
P/EPS	18.59	21.79	31.49	72.19	8.32	10.22	14.43	18.37%
YoY %	-14.69%	-30.80%	-56.38%	767.67%	-18.59%	-29.18%	-	-
Horiz. %	128.83%	151.00%	218.23%	500.28%	57.66%	70.82%	100.00%	-
EY	5.38	4.59	3.18	1.39	12.02	9.78	6.93	-15.51%
YoY %	17.21%	44.34%	128.78%	-88.44%	22.90%	41.13%	-	-
Horiz. %	77.63%	66.23%	45.89%	20.06%	173.45%	141.13%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.71	0.84	0.94	1.02	1.04	1.00	-48.42%
YoY %	-47.89%	-15.48%	-10.64%	-7.84%	-1.92%	4.00%	-	-
Horiz. %	37.00%	71.00%	84.00%	94.00%	102.00%	104.00%	100.00%	-

	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	CAGR
Price Multiplier on Announcement Date
Date	24/07/20	24/04/20	31/01/20	29/10/19	31/07/19	24/04/19	15/01/19	-
Price	0.355	0.335	0.825	0.86	0.97	1.02	0.935	-
P/RPS	0.62	0.64	2.23	4.64	0.90	1.13	1.55	-45.68%
YoY %	-3.12%	-71.30%	-51.94%	415.56%	-20.35%	-27.10%	-	-
Horiz. %	40.00%	41.29%	143.87%	299.35%	58.06%	72.90%	100.00%	-
P/EPS	17.84	10.14	31.68	70.55	8.37	10.64	14.59	14.33%
YoY %	75.94%	-67.99%	-55.10%	742.89%	-21.33%	-27.07%	-	-
Horiz. %	122.28%	69.50%	217.14%	483.55%	57.37%	72.93%	100.00%	-
EY	5.61	9.86	3.16	1.42	11.95	9.40	6.85	-12.45%
YoY %	-43.10%	212.03%	122.54%	-88.12%	27.13%	37.23%	-	-
Horiz. %	81.90%	143.94%	46.13%	20.73%	174.45%	137.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.33	0.84	0.92	1.02	1.08	1.01	-50.63%
YoY %	6.06%	-60.71%	-8.70%	-9.80%	-5.56%	6.93%	-	-
Horiz. %	34.65%	32.67%	83.17%	91.09%	100.99%	106.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos