[VIZIONE] YoY Annualized Quarter Result on 30-Nov-2016 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 8.26%
YoY- 848.57%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 CAGR
Revenue 321,272 650,506 337,262 36,882 43,282 0 34,798 37.85%
PBT 16,134 93,928 20,890 1,140 464 0 94 110.26%
Tax -3,546 -25,000 -6,736 -616 -534 0 0 -
NP 12,588 68,928 14,154 524 -70 0 94 102.86%
-
NP to SH 6,126 68,928 14,154 524 -70 0 94 82.81%
-
Tax Rate 21.98% 26.62% 32.25% 54.04% 115.09% - 0.00% -
Total Cost 308,684 581,578 323,108 36,358 43,352 0 34,704 37.11%
-
Net Worth 585,086 496,467 393,126 16,447 19,250 0 13,629 72.12%
Dividend
31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 CAGR
Div - - - - 69 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 CAGR
Net Worth 585,086 496,467 393,126 16,447 19,250 0 13,629 72.12%
NOSH 873,734 558,772 3,538,495 291,111 350,000 289,166 235,000 20.88%
Ratio Analysis
31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 CAGR
NP Margin 3.92% 10.60% 4.20% 1.42% -0.16% 0.00% 0.27% -
ROE 1.05% 13.88% 3.60% 3.19% -0.36% 0.00% 0.69% -
Per Share
31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 CAGR
RPS 40.27 120.96 9.53 12.67 12.37 0.00 14.81 15.54%
EPS 0.76 12.82 0.40 0.18 -0.02 0.00 0.04 53.00%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.7333 0.9232 0.1111 0.0565 0.055 0.00 0.058 44.26%
Adjusted Per Share Value based on latest NOSH - 281,999
31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 CAGR
RPS 78.45 158.84 82.35 9.01 10.57 0.00 8.50 37.85%
EPS 1.50 16.83 3.46 0.13 -0.02 0.00 0.02 86.56%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 1.4287 1.2123 0.9599 0.0402 0.047 0.00 0.0333 72.10%
Price Multiplier on Financial Quarter End Date
31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 CAGR
Date 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 30/06/14 -
Price 0.20 0.925 0.16 0.145 0.125 0.15 0.13 -
P/RPS 0.50 0.76 1.68 1.14 1.01 0.00 0.88 -7.84%
P/EPS 26.05 7.22 40.00 80.56 -625.00 0.00 325.00 -30.54%
EY 3.84 13.86 2.50 1.24 -0.16 0.00 0.31 43.83%
DY 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
P/NAPS 0.27 1.00 1.44 2.57 2.27 0.00 2.24 -26.33%
Price Multiplier on Announcement Date
31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 CAGR
Date 22/07/21 15/01/19 15/01/18 19/01/17 27/01/16 - 29/08/14 -
Price 0.15 0.935 0.19 0.11 0.12 0.00 0.17 -
P/RPS 0.37 0.77 1.99 0.87 0.97 0.00 1.15 -15.10%
P/EPS 19.54 7.29 47.50 61.11 -600.00 0.00 425.00 -35.90%
EY 5.12 13.71 2.11 1.64 -0.17 0.00 0.24 55.58%
DY 0.00 0.00 0.00 0.00 0.17 0.00 0.00 -
P/NAPS 0.20 1.01 1.71 1.95 2.18 0.00 2.93 -32.14%

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