[VIZIONE] YoY Annualized Quarter Result on 31-May-2018 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- 29.72%
YoY- 4429.76%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 407,572 328,189 593,816 413,186 49,104 36,708 96,361 29.93%
PBT -6,150 16,335 85,622 35,953 2,121 453 -180 89.88%
Tax -2,707 -5,498 -22,274 -9,771 -1,543 -340 -736 26.68%
NP -8,857 10,837 63,348 26,182 578 113 -916 50.98%
-
NP to SH -8,273 11,422 63,628 26,182 578 113 -916 49.12%
-
Tax Rate - 33.66% 26.01% 27.18% 72.75% 75.06% - -
Total Cost 416,429 317,352 530,468 387,004 48,526 36,595 97,277 30.22%
-
Net Worth 618,022 575,232 519,986 433,129 75,062 15,706 16,251 93.61%
Dividend
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 618,022 575,232 519,986 433,129 75,062 15,706 16,251 93.61%
NOSH 788,516 573,969 562,286 3,695,646 874,855 282,500 296,190 19.45%
Ratio Analysis
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin -2.17% 3.30% 10.67% 6.34% 1.18% 0.31% -0.95% -
ROE -1.34% 1.99% 12.24% 6.04% 0.77% 0.72% -5.64% -
Per Share
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 53.85 57.18 108.21 11.18 5.61 12.99 32.61 9.53%
EPS -1.09 1.99 11.60 0.71 0.07 0.04 -0.31 25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 1.0022 0.9476 0.1172 0.0858 0.0556 0.055 63.21%
Adjusted Per Share Value based on latest NOSH - 3,695,646
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 99.52 80.14 145.00 100.89 11.99 8.96 23.53 29.93%
EPS -2.02 2.79 15.54 6.39 0.14 0.03 -0.22 49.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5091 1.4046 1.2697 1.0576 0.1833 0.0384 0.0397 93.59%
Price Multiplier on Financial Quarter End Date
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/11/20 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.425 0.37 0.965 0.12 0.12 0.125 0.18 -
P/RPS 0.79 0.65 0.89 1.07 2.14 0.96 0.00 -
P/EPS -38.88 18.59 8.32 16.94 181.63 312.50 0.00 -
EY -2.57 5.38 12.02 5.90 0.55 0.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.37 1.02 1.02 1.40 2.25 3.26 -28.34%
Price Multiplier on Announcement Date
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 29/01/21 24/07/20 31/07/19 25/07/18 27/07/17 21/07/16 04/09/15 -
Price 0.22 0.355 0.97 0.145 0.115 0.12 0.125 -
P/RPS 0.41 0.62 0.90 1.30 2.05 0.92 0.00 -
P/EPS -20.13 17.84 8.37 20.47 174.06 300.00 0.00 -
EY -4.97 5.61 11.95 4.89 0.57 0.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 1.02 1.24 1.34 2.16 2.26 -32.01%

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