[VIZIONE] QoQ TTM Result on 30-Nov-2017 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
15-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 649.24%
YoY- 1708.07%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 551,358 413,186 318,543 199,293 61,832 49,103 40,496 467.47%
PBT 55,812 35,954 21,451 11,998 2,561 2,122 1,993 816.59%
Tax -15,137 -9,771 -6,148 -4,603 -1,574 -1,543 -919 544.07%
NP 40,675 26,183 15,303 7,395 987 579 1,074 1020.31%
-
NP to SH 40,675 26,183 15,303 7,395 987 579 1,074 1020.31%
-
Tax Rate 27.12% 27.18% 28.66% 38.36% 61.46% 72.71% 46.11% -
Total Cost 510,683 387,003 303,240 191,898 60,845 48,524 39,422 449.01%
-
Net Worth 448,308 433,129 400,585 393,126 76,176 75,062 74,886 228.62%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 448,308 433,129 400,585 393,126 76,176 75,062 74,886 228.62%
NOSH 3,911,404 3,695,646 3,538,740 3,538,495 881,666 874,855 874,841 170.65%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 7.38% 6.34% 4.80% 3.71% 1.60% 1.18% 2.65% -
ROE 9.07% 6.05% 3.82% 1.88% 1.30% 0.77% 1.43% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 14.92 11.18 9.00 5.63 7.01 5.61 4.63 117.70%
EPS 1.10 0.71 0.43 0.21 0.11 0.07 0.12 336.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1172 0.1132 0.1111 0.0864 0.0858 0.0856 26.08%
Adjusted Per Share Value based on latest NOSH - 3,538,495
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 134.63 100.89 77.78 48.66 15.10 11.99 9.89 467.41%
EPS 9.93 6.39 3.74 1.81 0.24 0.14 0.26 1026.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0947 1.0576 0.9781 0.9599 0.186 0.1833 0.1829 228.57%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.14 0.12 0.16 0.16 0.125 0.12 0.115 -
P/RPS 0.94 1.07 1.78 2.84 1.78 2.14 2.48 -47.53%
P/EPS 12.72 16.94 37.00 76.56 111.66 181.32 93.67 -73.48%
EY 7.86 5.90 2.70 1.31 0.90 0.55 1.07 276.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.02 1.41 1.44 1.45 1.40 1.34 -9.66%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 29/10/18 25/07/18 19/04/18 15/01/18 24/10/17 27/07/17 14/04/17 -
Price 0.905 0.145 0.145 0.19 0.145 0.115 0.135 -
P/RPS 6.07 1.30 1.61 3.37 2.07 2.05 2.92 62.66%
P/EPS 82.23 20.47 33.53 90.91 129.53 173.76 109.97 -17.57%
EY 1.22 4.89 2.98 1.10 0.77 0.58 0.91 21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 1.24 1.28 1.71 1.68 1.34 1.58 180.64%

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