[VIZIONE] QoQ Cumulative Quarter Result on 31-May-2018 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- 72.96%
YoY- 4429.76%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 490,214 325,253 159,507 413,186 302,489 168,631 21,335 712.87%
PBT 70,436 46,964 20,571 35,953 20,658 10,445 713 2055.04%
Tax -18,210 -12,500 -5,550 -9,771 -5,520 -3,368 -184 2057.65%
NP 52,226 34,464 15,021 26,182 15,138 7,077 529 2054.13%
-
NP to SH 52,226 34,464 15,021 26,182 15,138 7,077 529 2054.13%
-
Tax Rate 25.85% 26.62% 26.98% 27.18% 26.72% 32.25% 25.81% -
Total Cost 437,988 290,789 144,486 387,004 287,351 161,554 20,806 666.66%
-
Net Worth 514,737 496,467 448,308 433,129 400,585 393,126 76,176 258.67%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 514,737 496,467 448,308 433,129 400,585 393,126 76,176 258.67%
NOSH 559,394 558,772 3,911,404 3,695,646 3,538,740 3,538,495 881,666 -26.22%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 10.65% 10.60% 9.42% 6.34% 5.00% 4.20% 2.48% -
ROE 10.15% 6.94% 3.35% 6.04% 3.78% 1.80% 0.69% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 89.99 60.48 4.32 11.18 8.55 4.77 2.42 1021.49%
EPS 9.59 6.41 0.41 0.71 0.43 0.20 0.06 2872.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9449 0.9232 0.1213 0.1172 0.1132 0.1111 0.0864 394.86%
Adjusted Per Share Value based on latest NOSH - 3,695,646
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 119.70 79.42 38.95 100.89 73.86 41.18 5.21 712.82%
EPS 12.75 8.42 3.67 6.39 3.70 1.73 0.13 2044.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2569 1.2123 1.0947 1.0576 0.9781 0.9599 0.186 258.68%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.98 0.925 0.14 0.12 0.16 0.16 0.125 -
P/RPS 1.09 1.53 3.24 1.07 1.87 3.36 5.17 -64.67%
P/EPS 10.22 14.43 34.45 16.94 37.40 80.00 208.33 -86.67%
EY 9.78 6.93 2.90 5.90 2.67 1.25 0.48 650.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 1.15 1.02 1.41 1.44 1.45 -19.92%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 24/04/19 15/01/19 29/10/18 25/07/18 19/04/18 15/01/18 24/10/17 -
Price 1.02 0.935 0.905 0.145 0.145 0.19 0.145 -
P/RPS 1.13 1.55 20.97 1.30 1.70 3.99 5.99 -67.20%
P/EPS 10.64 14.59 222.67 20.47 33.90 95.00 241.67 -87.60%
EY 9.40 6.85 0.45 4.89 2.95 1.05 0.41 711.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 7.46 1.24 1.28 1.71 1.68 -25.57%

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