[VIZIONE] YoY Annualized Quarter Result on 31-May-2021 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-May-2021 [#2]
Profit Trend
QoQ- 49.12%
YoY- -46.37%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 271,258 255,380 321,272 650,506 337,262 36,882 43,282 25.76%
PBT 1,318 -27,466 16,134 93,928 20,890 1,140 464 13.92%
Tax -756 -1,139 -3,546 -25,000 -6,736 -616 -534 4.43%
NP 562 -28,605 12,588 68,928 14,154 524 -70 -
-
NP to SH 648 -25,904 6,126 68,928 14,154 524 -70 -
-
Tax Rate 57.36% - 21.98% 26.62% 32.25% 54.04% 115.09% -
Total Cost 270,696 283,985 308,684 581,578 323,108 36,358 43,352 25.70%
-
Net Worth 566,798 731,659 585,086 496,467 393,126 16,447 19,250 52.58%
Dividend
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - 69 -
Div Payout % - - - - - - 0.00% -
Equity
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 566,798 731,659 585,086 496,467 393,126 16,447 19,250 52.58%
NOSH 2,047,680 2,047,680 873,734 558,772 3,538,495 291,111 350,000 24.69%
Ratio Analysis
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 0.21% -11.20% 3.92% 10.60% 4.20% 1.42% -0.16% -
ROE 0.11% -3.54% 1.05% 13.88% 3.60% 3.19% -0.36% -
Per Share
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 13.25 10.78 40.27 120.96 9.53 12.67 12.37 0.86%
EPS 0.04 -1.09 0.76 12.82 0.40 0.18 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.2768 0.3088 0.7333 0.9232 0.1111 0.0565 0.055 22.36%
Adjusted Per Share Value based on latest NOSH - 873,734
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 66.24 62.36 78.45 158.84 82.35 9.01 10.57 25.76%
EPS 0.16 -6.33 1.50 16.83 3.46 0.13 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.384 1.7866 1.4287 1.2123 0.9599 0.0402 0.047 52.58%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.045 0.055 0.20 0.925 0.16 0.145 0.125 -
P/RPS 0.34 0.51 0.50 0.76 1.68 1.14 1.01 -12.71%
P/EPS 142.20 -5.03 26.05 7.22 40.00 80.56 -625.00 -
EY 0.70 -19.88 3.84 13.86 2.50 1.24 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
P/NAPS 0.16 0.18 0.27 1.00 1.44 2.57 2.27 -28.20%
Price Multiplier on Announcement Date
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 29/01/24 31/01/23 22/07/21 15/01/19 15/01/18 19/01/17 27/01/16 -
Price 0.055 0.065 0.15 0.935 0.19 0.11 0.12 -
P/RPS 0.42 0.60 0.37 0.77 1.99 0.87 0.97 -9.92%
P/EPS 173.80 -5.95 19.54 7.29 47.50 61.11 -600.00 -
EY 0.58 -16.82 5.12 13.71 2.11 1.64 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
P/NAPS 0.20 0.21 0.20 1.01 1.71 1.95 2.18 -25.79%

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