[VIZIONE] QoQ TTM Result on 31-May-2016 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 109.67%
YoY- 117.63%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 40,496 33,508 35,064 36,708 37,951 49,380 29,299 24.10%
PBT 1,993 790 1,521 452 -790 -616 -1,065 -
Tax -919 -381 -454 -339 -379 -1,001 -729 16.71%
NP 1,074 409 1,067 113 -1,169 -1,617 -1,794 -
-
NP to SH 1,074 409 1,067 113 -1,169 -1,617 -1,794 -
-
Tax Rate 46.11% 48.23% 29.85% 75.00% - - - -
Total Cost 39,422 33,099 33,997 36,595 39,120 50,997 31,093 17.16%
-
Net Worth 74,886 15,932 16,940 15,954 15,190 16,275 14,936 193.22%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - 591 591 591 591 - -
Div Payout % - - 55.47% 523.76% 0.00% 0.00% - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 74,886 15,932 16,940 15,954 15,190 16,275 14,936 193.22%
NOSH 874,841 281,999 302,500 286,956 284,999 295,925 287,241 110.25%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 2.65% 1.22% 3.04% 0.31% -3.08% -3.27% -6.12% -
ROE 1.43% 2.57% 6.30% 0.71% -7.70% -9.93% -12.01% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 4.63 11.88 11.59 12.79 13.32 16.69 10.20 -40.96%
EPS 0.12 0.15 0.35 0.04 -0.41 -0.55 -0.62 -
DPS 0.00 0.00 0.20 0.21 0.21 0.20 0.00 -
NAPS 0.0856 0.0565 0.056 0.0556 0.0533 0.055 0.052 39.45%
Adjusted Per Share Value based on latest NOSH - 286,956
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 9.89 8.18 8.56 8.96 9.27 12.06 7.15 24.16%
EPS 0.26 0.10 0.26 0.03 -0.29 -0.39 -0.44 -
DPS 0.00 0.00 0.14 0.14 0.14 0.14 0.00 -
NAPS 0.1829 0.0389 0.0414 0.039 0.0371 0.0397 0.0365 193.11%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.115 0.145 0.13 0.125 0.12 0.125 0.12 -
P/RPS 2.48 1.22 1.12 0.98 0.90 0.75 1.18 64.15%
P/EPS 93.67 99.98 36.86 317.43 -29.26 -22.88 -19.21 -
EY 1.07 1.00 2.71 0.32 -3.42 -4.37 -5.20 -
DY 0.00 0.00 1.51 1.65 1.73 1.60 0.00 -
P/NAPS 1.34 2.57 2.32 2.25 2.25 2.27 2.31 -30.46%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 14/04/17 19/01/17 25/10/16 21/07/16 22/04/16 27/01/16 - -
Price 0.135 0.11 0.13 0.12 0.115 0.12 0.00 -
P/RPS 2.92 0.93 1.12 0.94 0.86 0.72 0.00 -
P/EPS 109.97 75.84 36.86 304.73 -28.04 -21.96 0.00 -
EY 0.91 1.32 2.71 0.33 -3.57 -4.55 0.00 -
DY 0.00 0.00 1.51 1.72 1.81 1.67 0.00 -
P/NAPS 1.58 1.95 2.32 2.16 2.16 2.18 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