[VIZIONE] QoQ TTM Result on 31-Aug-2017 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- 70.47%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 413,186 318,543 199,293 61,832 49,103 40,496 33,508 434.55%
PBT 35,954 21,451 11,998 2,561 2,122 1,993 790 1177.68%
Tax -9,771 -6,148 -4,603 -1,574 -1,543 -919 -381 771.36%
NP 26,183 15,303 7,395 987 579 1,074 409 1504.34%
-
NP to SH 26,183 15,303 7,395 987 579 1,074 409 1504.34%
-
Tax Rate 27.18% 28.66% 38.36% 61.46% 72.71% 46.11% 48.23% -
Total Cost 387,003 303,240 191,898 60,845 48,524 39,422 33,099 415.92%
-
Net Worth 433,129 400,585 393,126 76,176 75,062 74,886 15,932 805.95%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 433,129 400,585 393,126 76,176 75,062 74,886 15,932 805.95%
NOSH 3,695,646 3,538,740 3,538,495 881,666 874,855 874,841 281,999 456.72%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 6.34% 4.80% 3.71% 1.60% 1.18% 2.65% 1.22% -
ROE 6.05% 3.82% 1.88% 1.30% 0.77% 1.43% 2.57% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 11.18 9.00 5.63 7.01 5.61 4.63 11.88 -3.97%
EPS 0.71 0.43 0.21 0.11 0.07 0.12 0.15 182.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1172 0.1132 0.1111 0.0864 0.0858 0.0856 0.0565 62.72%
Adjusted Per Share Value based on latest NOSH - 881,666
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 20.18 15.56 9.73 3.02 2.40 1.98 1.64 433.80%
EPS 1.28 0.75 0.36 0.05 0.03 0.05 0.02 1504.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2115 0.1956 0.192 0.0372 0.0367 0.0366 0.0078 804.37%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.12 0.16 0.16 0.125 0.12 0.115 0.145 -
P/RPS 1.07 1.78 2.84 1.78 2.14 2.48 1.22 -8.38%
P/EPS 16.94 37.00 76.56 111.66 181.32 93.67 99.98 -69.41%
EY 5.90 2.70 1.31 0.90 0.55 1.07 1.00 226.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.41 1.44 1.45 1.40 1.34 2.57 -46.02%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 25/07/18 19/04/18 15/01/18 24/10/17 27/07/17 14/04/17 19/01/17 -
Price 0.145 0.145 0.19 0.145 0.115 0.135 0.11 -
P/RPS 1.30 1.61 3.37 2.07 2.05 2.92 0.93 25.04%
P/EPS 20.47 33.53 90.91 129.53 173.76 109.97 75.84 -58.26%
EY 4.89 2.98 1.10 0.77 0.58 0.91 1.32 139.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.28 1.71 1.68 1.34 1.58 1.95 -26.07%

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