[VIZIONE] QoQ Cumulative Quarter Result on 31-May-2019 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-May-2019 [#4]
Profit Trend
QoQ- 21.83%
YoY- 143.02%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 301,242 209,907 104,162 593,816 490,214 325,253 159,507 52.84%
PBT 25,252 20,382 8,700 85,622 70,436 46,964 20,571 14.66%
Tax -6,841 -6,055 -1,998 -22,274 -18,210 -12,500 -5,550 14.97%
NP 18,411 14,327 6,702 63,348 52,226 34,464 15,021 14.54%
-
NP to SH 18,996 14,779 6,854 63,628 52,226 34,464 15,021 16.96%
-
Tax Rate 27.09% 29.71% 22.97% 26.01% 25.85% 26.62% 26.98% -
Total Cost 282,831 195,580 97,460 530,468 437,988 290,789 144,486 56.54%
-
Net Worth 585,713 556,309 527,874 519,986 514,737 496,467 448,308 19.52%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 585,713 556,309 527,874 519,986 514,737 496,467 448,308 19.52%
NOSH 618,515 586,086 562,286 562,286 559,394 558,772 3,911,404 -70.79%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 6.11% 6.83% 6.43% 10.67% 10.65% 10.60% 9.42% -
ROE 3.24% 2.66% 1.30% 12.24% 10.15% 6.94% 3.35% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 52.40 36.99 18.52 108.21 89.99 60.48 4.32 428.71%
EPS 3.30 2.60 1.22 11.60 9.59 6.41 0.41 302.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0189 0.9803 0.9388 0.9476 0.9449 0.9232 0.1213 313.75%
Adjusted Per Share Value based on latest NOSH - 562,286
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 73.56 51.25 25.43 145.00 119.70 79.42 38.95 52.84%
EPS 4.64 3.61 1.67 15.54 12.75 8.42 3.67 16.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4302 1.3584 1.289 1.2697 1.2569 1.2123 1.0947 19.52%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.72 0.82 0.88 0.965 0.98 0.925 0.14 -
P/RPS 1.37 2.22 4.75 0.89 1.09 1.53 3.24 -43.69%
P/EPS 21.79 31.49 72.19 8.32 10.22 14.43 34.45 -26.33%
EY 4.59 3.18 1.39 12.02 9.78 6.93 2.90 35.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.94 1.02 1.04 1.00 1.15 -27.51%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 24/04/20 31/01/20 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 -
Price 0.335 0.825 0.86 0.97 1.02 0.935 0.905 -
P/RPS 0.64 2.23 4.64 0.90 1.13 1.55 20.97 -90.25%
P/EPS 10.14 31.68 70.55 8.37 10.64 14.59 222.67 -87.27%
EY 9.86 3.16 1.42 11.95 9.40 6.85 0.45 684.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.84 0.92 1.02 1.08 1.01 7.46 -87.51%

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