[VIZIONE] YoY Annualized Quarter Result on 30-Nov-2019

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019
Profit Trend
QoQ- 7.81%
YoY- -57.12%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/20 30/11/19 30/09/14 31/12/14 31/03/15 CAGR
Revenue 311,448 291,220 311,936 419,814 66,822 74,860 87,670 20.10%
PBT 19,656 -75,814 7,810 40,764 520 728 397 75.74%
Tax -6,136 -4,405 -3,227 -12,110 0 0 -691 37.10%
NP 13,520 -80,219 4,583 28,654 520 728 -294 -
-
NP to SH 12,584 -84,318 4,583 29,558 520 728 -294 -
-
Tax Rate 31.22% - 41.32% 29.71% 0.00% 0.00% 174.06% -
Total Cost 297,928 371,439 307,353 391,160 66,301 74,131 87,964 19.27%
-
Net Worth 579,513 492,404 619,546 556,309 17,060 17,426 17,639 65.63%
Dividend
28/02/22 30/11/21 31/08/20 30/11/19 30/09/14 31/12/14 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 30/11/21 31/08/20 30/11/19 30/09/14 31/12/14 31/03/15 CAGR
Net Worth 579,513 492,404 619,546 556,309 17,060 17,426 17,639 65.63%
NOSH 2,047,680 1,024,780 758,515 586,086 289,166 290,434 291,212 32.55%
Ratio Analysis
28/02/22 30/11/21 31/08/20 30/11/19 30/09/14 31/12/14 31/03/15 CAGR
NP Margin 4.34% -27.55% 1.47% 6.83% 0.78% 0.97% -0.34% -
ROE 2.17% -17.12% 0.74% 5.31% 3.05% 4.18% -1.67% -
Per Share
28/02/22 30/11/21 31/08/20 30/11/19 30/09/14 31/12/14 31/03/15 CAGR
RPS 30.39 33.36 51.97 73.98 23.11 25.78 29.82 0.27%
EPS 1.24 -9.66 0.85 5.20 0.18 0.25 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5655 0.5641 1.0322 0.9803 0.059 0.06 0.06 38.28%
Adjusted Per Share Value based on latest NOSH - 586,086
28/02/22 30/11/21 31/08/20 30/11/19 30/09/14 31/12/14 31/03/15 CAGR
RPS 76.05 71.11 76.17 102.51 16.32 18.28 21.41 20.10%
EPS 3.07 -20.59 1.12 7.22 0.13 0.18 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.415 1.2023 1.5128 1.3584 0.0417 0.0426 0.0431 65.61%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/20 30/11/19 30/09/14 31/12/14 31/03/15 CAGR
Date 28/02/22 30/11/21 28/08/20 29/11/19 30/09/14 31/12/14 31/03/15 -
Price 0.06 0.085 0.50 0.82 0.16 0.135 0.16 -
P/RPS 0.20 0.25 0.96 1.11 0.69 0.52 0.54 -13.36%
P/EPS 4.89 -0.88 65.48 15.74 88.89 53.80 -160.00 -
EY 20.47 -113.64 1.53 6.35 1.13 1.86 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.48 0.84 2.71 2.25 2.67 -36.92%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/20 30/11/19 30/09/14 31/12/14 31/03/15 CAGR
Date 26/04/22 25/01/22 23/10/20 31/01/20 26/11/14 12/02/15 22/05/15 -
Price 0.095 0.075 0.395 0.825 0.15 0.165 0.185 -
P/RPS 0.31 0.22 0.76 1.12 0.65 0.64 0.62 -9.53%
P/EPS 7.74 -0.78 51.73 15.84 83.33 65.76 -185.00 -
EY 12.93 -128.79 1.93 6.31 1.20 1.52 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.38 0.84 2.54 2.75 3.08 -34.20%

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