[VIZIONE] QoQ TTM Result on 28-Feb-2018 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
19-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 106.94%
YoY- 1324.86%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 569,808 551,358 413,186 318,543 199,293 61,832 49,103 411.79%
PBT 72,473 55,812 35,954 21,451 11,998 2,561 2,122 950.39%
Tax -18,903 -15,137 -9,771 -6,148 -4,603 -1,574 -1,543 430.61%
NP 53,570 40,675 26,183 15,303 7,395 987 579 1940.01%
-
NP to SH 53,570 40,675 26,183 15,303 7,395 987 579 1940.01%
-
Tax Rate 26.08% 27.12% 27.18% 28.66% 38.36% 61.46% 72.71% -
Total Cost 516,238 510,683 387,003 303,240 191,898 60,845 48,524 383.02%
-
Net Worth 496,467 448,308 433,129 400,585 393,126 76,176 75,062 251.95%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 496,467 448,308 433,129 400,585 393,126 76,176 75,062 251.95%
NOSH 558,772 3,911,404 3,695,646 3,538,740 3,538,495 881,666 874,855 -25.81%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 9.40% 7.38% 6.34% 4.80% 3.71% 1.60% 1.18% -
ROE 10.79% 9.07% 6.05% 3.82% 1.88% 1.30% 0.77% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 105.96 14.92 11.18 9.00 5.63 7.01 5.61 607.96%
EPS 9.96 1.10 0.71 0.43 0.21 0.11 0.07 2617.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9232 0.1213 0.1172 0.1132 0.1111 0.0864 0.0858 386.68%
Adjusted Per Share Value based on latest NOSH - 3,538,740
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 139.13 134.63 100.89 77.78 48.66 15.10 11.99 411.78%
EPS 13.08 9.93 6.39 3.74 1.81 0.24 0.14 1953.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2123 1.0947 1.0576 0.9781 0.9599 0.186 0.1833 251.93%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.925 0.14 0.12 0.16 0.16 0.125 0.12 -
P/RPS 0.87 0.94 1.07 1.78 2.84 1.78 2.14 -45.09%
P/EPS 9.29 12.72 16.94 37.00 76.56 111.66 181.32 -86.18%
EY 10.77 7.86 5.90 2.70 1.31 0.90 0.55 625.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.02 1.41 1.44 1.45 1.40 -20.07%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 15/01/19 29/10/18 25/07/18 19/04/18 15/01/18 24/10/17 27/07/17 -
Price 0.935 0.905 0.145 0.145 0.19 0.145 0.115 -
P/RPS 0.88 6.07 1.30 1.61 3.37 2.07 2.05 -43.06%
P/EPS 9.39 82.23 20.47 33.53 90.91 129.53 173.76 -85.68%
EY 10.65 1.22 4.89 2.98 1.10 0.77 0.58 594.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 7.46 1.24 1.28 1.71 1.68 1.34 -17.16%

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