[VIZIONE] YoY Annualized Quarter Result on 31-May-2017 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 4.46%
YoY- 411.5%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 CAGR
Revenue 328,189 593,816 413,186 49,104 36,708 96,361 8,993 75.13%
PBT 16,335 85,622 35,953 2,121 453 -180 -10,081 -
Tax -5,498 -22,274 -9,771 -1,543 -340 -736 0 -
NP 10,837 63,348 26,182 578 113 -916 -10,081 -
-
NP to SH 11,422 63,628 26,182 578 113 -916 -10,081 -
-
Tax Rate 33.66% 26.01% 27.18% 72.75% 75.06% - - -
Total Cost 317,352 530,468 387,004 48,526 36,595 97,277 19,074 54.96%
-
Net Worth 575,232 519,986 433,129 75,062 15,706 16,251 32,178 56.70%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 CAGR
Net Worth 575,232 519,986 433,129 75,062 15,706 16,251 32,178 56.70%
NOSH 573,969 562,286 3,695,646 874,855 282,500 296,190 288,853 11.29%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 CAGR
NP Margin 3.30% 10.67% 6.34% 1.18% 0.31% -0.95% -112.10% -
ROE 1.99% 12.24% 6.04% 0.77% 0.72% -5.64% -31.33% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 CAGR
RPS 57.18 108.21 11.18 5.61 12.99 32.61 3.11 57.39%
EPS 1.99 11.60 0.71 0.07 0.04 -0.31 -3.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0022 0.9476 0.1172 0.0858 0.0556 0.055 0.1114 40.80%
Adjusted Per Share Value based on latest NOSH - 874,855
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 CAGR
RPS 80.14 145.00 100.89 11.99 8.96 23.53 2.20 75.08%
EPS 2.79 15.54 6.39 0.14 0.03 -0.22 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4046 1.2697 1.0576 0.1833 0.0384 0.0397 0.0786 56.69%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 31/12/13 -
Price 0.37 0.965 0.12 0.12 0.125 0.18 0.19 -
P/RPS 0.65 0.89 1.07 2.14 0.96 0.00 6.10 -29.44%
P/EPS 18.59 8.32 16.94 181.63 312.50 0.00 -5.44 -
EY 5.38 12.02 5.90 0.55 0.32 0.00 -18.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.02 1.02 1.40 2.25 3.26 1.71 -21.21%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 CAGR
Date 24/07/20 31/07/19 25/07/18 27/07/17 21/07/16 04/09/15 28/02/14 -
Price 0.355 0.97 0.145 0.115 0.12 0.125 0.22 -
P/RPS 0.62 0.90 1.30 2.05 0.92 0.00 7.07 -31.55%
P/EPS 17.84 8.37 20.47 174.06 300.00 0.00 -6.30 -
EY 5.61 11.95 4.89 0.57 0.33 0.00 -15.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.02 1.24 1.34 2.16 2.26 1.97 -23.59%

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