[VIZIONE] YoY Annualized Quarter Result on 30-Nov-2015 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 97.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Revenue 650,506 337,262 36,882 43,282 0 34,798 11,166 111.63%
PBT 93,928 20,890 1,140 464 0 94 316 185.84%
Tax -25,000 -6,736 -616 -534 0 0 0 -
NP 68,928 14,154 524 -70 0 94 316 169.98%
-
NP to SH 68,928 14,154 524 -70 0 94 316 169.98%
-
Tax Rate 26.62% 32.25% 54.04% 115.09% - 0.00% 0.00% -
Total Cost 581,578 323,108 36,358 43,352 0 34,704 10,850 108.41%
-
Net Worth 496,467 393,126 16,447 19,250 0 13,629 47,210 54.33%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Div - - - 69 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Net Worth 496,467 393,126 16,447 19,250 0 13,629 47,210 54.33%
NOSH 558,772 3,538,495 291,111 350,000 289,166 235,000 315,999 11.08%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
NP Margin 10.60% 4.20% 1.42% -0.16% 0.00% 0.27% 2.83% -
ROE 13.88% 3.60% 3.19% -0.36% 0.00% 0.69% 0.67% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
RPS 120.96 9.53 12.67 12.37 0.00 14.81 3.53 91.90%
EPS 12.82 0.40 0.18 -0.02 0.00 0.04 0.10 144.77%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.9232 0.1111 0.0565 0.055 0.00 0.058 0.1494 39.91%
Adjusted Per Share Value based on latest NOSH - 295,925
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
RPS 158.84 82.35 9.01 10.57 0.00 8.50 2.73 111.58%
EPS 16.83 3.46 0.13 -0.02 0.00 0.02 0.08 168.19%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 1.2123 0.9599 0.0402 0.047 0.00 0.0333 0.1153 54.33%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 30/06/14 28/06/13 -
Price 0.925 0.16 0.145 0.125 0.15 0.13 0.16 -
P/RPS 0.76 1.68 1.14 1.01 0.00 0.88 4.53 -28.05%
P/EPS 7.22 40.00 80.56 -625.00 0.00 325.00 160.00 -43.52%
EY 13.86 2.50 1.24 -0.16 0.00 0.31 0.63 76.84%
DY 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
P/NAPS 1.00 1.44 2.57 2.27 0.00 2.24 1.07 -1.24%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 CAGR
Date 15/01/19 15/01/18 19/01/17 27/01/16 - 29/08/14 28/08/13 -
Price 0.935 0.19 0.11 0.12 0.00 0.17 0.19 -
P/RPS 0.77 1.99 0.87 0.97 0.00 1.15 5.38 -30.13%
P/EPS 7.29 47.50 61.11 -600.00 0.00 425.00 190.00 -45.19%
EY 13.71 2.11 1.64 -0.17 0.00 0.24 0.53 82.20%
DY 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
P/NAPS 1.01 1.71 1.95 2.18 0.00 2.93 1.27 -4.13%

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