[VIZIONE] QoQ TTM Result on 29-Feb-2016 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
22-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- 27.71%
YoY- -288.55%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 33,508 35,064 36,708 37,951 49,380 29,299 43,124 -15.44%
PBT 790 1,521 452 -790 -616 -1,065 50 526.50%
Tax -381 -454 -339 -379 -1,001 -729 -691 -32.68%
NP 409 1,067 113 -1,169 -1,617 -1,794 -641 -
-
NP to SH 409 1,067 113 -1,169 -1,617 -1,794 -641 -
-
Tax Rate 48.23% 29.85% 75.00% - - - 1,382.00% -
Total Cost 33,099 33,997 36,595 39,120 50,997 31,093 43,765 -16.94%
-
Net Worth 15,932 16,940 15,954 15,190 16,275 14,936 16,349 -1.70%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - 591 591 591 591 - - -
Div Payout % - 55.47% 523.76% 0.00% 0.00% - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 15,932 16,940 15,954 15,190 16,275 14,936 16,349 -1.70%
NOSH 281,999 302,500 286,956 284,999 295,925 287,241 296,190 -3.21%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 1.22% 3.04% 0.31% -3.08% -3.27% -6.12% -1.49% -
ROE 2.57% 6.30% 0.71% -7.70% -9.93% -12.01% -3.92% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 11.88 11.59 12.79 13.32 16.69 10.20 14.56 -12.64%
EPS 0.15 0.35 0.04 -0.41 -0.55 -0.62 -0.22 -
DPS 0.00 0.20 0.21 0.21 0.20 0.00 0.00 -
NAPS 0.0565 0.056 0.0556 0.0533 0.055 0.052 0.0552 1.55%
Adjusted Per Share Value based on latest NOSH - 284,999
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 8.18 8.56 8.96 9.27 12.06 7.15 10.53 -15.45%
EPS 0.10 0.26 0.03 -0.29 -0.39 -0.44 -0.16 -
DPS 0.00 0.14 0.14 0.14 0.14 0.00 0.00 -
NAPS 0.0389 0.0414 0.039 0.0371 0.0397 0.0365 0.0399 -1.67%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.145 0.13 0.125 0.12 0.125 0.12 0.18 -
P/RPS 1.22 1.12 0.98 0.90 0.75 1.18 1.24 -1.07%
P/EPS 99.98 36.86 317.43 -29.26 -22.88 -19.21 -83.17 -
EY 1.00 2.71 0.32 -3.42 -4.37 -5.20 -1.20 -
DY 0.00 1.51 1.65 1.73 1.60 0.00 0.00 -
P/NAPS 2.57 2.32 2.25 2.25 2.27 2.31 3.26 -14.62%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 19/01/17 25/10/16 21/07/16 22/04/16 27/01/16 - - -
Price 0.11 0.13 0.12 0.115 0.12 0.00 0.00 -
P/RPS 0.93 1.12 0.94 0.86 0.72 0.00 0.00 -
P/EPS 75.84 36.86 304.73 -28.04 -21.96 0.00 0.00 -
EY 1.32 2.71 0.33 -3.57 -4.55 0.00 0.00 -
DY 0.00 1.51 1.72 1.81 1.67 0.00 0.00 -
P/NAPS 1.95 2.32 2.16 2.16 2.18 0.00 0.00 -

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
Post a Comment