[VIZIONE] YoY Annualized Quarter Result on 31-May-2022

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
31-May-2022
Profit Trend
QoQ- -87.6%
YoY- -74.53%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 30/11/21 31/08/20 31/08/19 30/11/19 30/09/14 31/12/14 CAGR
Revenue 283,228 291,220 311,936 416,648 419,814 66,822 74,860 19.64%
PBT 1,602 -75,814 7,810 34,800 40,764 520 728 11.21%
Tax -938 -4,405 -3,227 -7,992 -12,110 0 0 -
NP 664 -80,219 4,583 26,808 28,654 520 728 -1.23%
-
NP to SH 1,560 -84,318 4,583 27,416 29,558 520 728 10.81%
-
Tax Rate 58.55% - 41.32% 22.97% 29.71% 0.00% 0.00% -
Total Cost 282,564 371,439 307,353 389,840 391,160 66,301 74,131 19.76%
-
Net Worth 485,315 492,404 619,546 527,874 556,309 17,060 17,426 56.58%
Dividend
31/05/22 30/11/21 31/08/20 31/08/19 30/11/19 30/09/14 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 30/11/21 31/08/20 31/08/19 30/11/19 30/09/14 31/12/14 CAGR
Net Worth 485,315 492,404 619,546 527,874 556,309 17,060 17,426 56.58%
NOSH 2,047,680 1,024,780 758,515 562,286 586,086 289,166 290,434 30.11%
Ratio Analysis
31/05/22 30/11/21 31/08/20 31/08/19 30/11/19 30/09/14 31/12/14 CAGR
NP Margin 0.23% -27.55% 1.47% 6.43% 6.83% 0.78% 0.97% -
ROE 0.32% -17.12% 0.74% 5.19% 5.31% 3.05% 4.18% -
Per Share
31/05/22 30/11/21 31/08/20 31/08/19 30/11/19 30/09/14 31/12/14 CAGR
RPS 18.78 33.36 51.97 74.10 73.98 23.11 25.78 -4.18%
EPS 0.10 -9.66 0.85 4.88 5.20 0.18 0.25 -11.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.5641 1.0322 0.9388 0.9803 0.059 0.06 25.40%
Adjusted Per Share Value based on latest NOSH - 2,047,680
31/05/22 30/11/21 31/08/20 31/08/19 30/11/19 30/09/14 31/12/14 CAGR
RPS 69.16 71.11 76.17 101.74 102.51 16.32 18.28 19.64%
EPS 0.38 -20.59 1.12 6.69 7.22 0.13 0.18 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.185 1.2023 1.5128 1.289 1.3584 0.0417 0.0426 56.55%
Price Multiplier on Financial Quarter End Date
31/05/22 30/11/21 31/08/20 31/08/19 30/11/19 30/09/14 31/12/14 CAGR
Date 31/05/22 30/11/21 28/08/20 30/08/19 29/11/19 30/09/14 31/12/14 -
Price 0.075 0.085 0.50 0.88 0.82 0.16 0.135 -
P/RPS 0.40 0.25 0.96 1.19 1.11 0.69 0.52 -3.47%
P/EPS 72.51 -0.88 65.48 18.05 15.74 88.89 53.80 4.10%
EY 1.38 -113.64 1.53 5.54 6.35 1.13 1.86 -3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.15 0.48 0.94 0.84 2.71 2.25 -26.46%
Price Multiplier on Announcement Date
31/05/22 30/11/21 31/08/20 31/08/19 30/11/19 30/09/14 31/12/14 CAGR
Date 29/07/22 25/01/22 23/10/20 29/10/19 31/01/20 26/11/14 12/02/15 -
Price 0.07 0.075 0.395 0.86 0.825 0.15 0.165 -
P/RPS 0.37 0.22 0.76 1.16 1.12 0.65 0.64 -7.11%
P/EPS 67.67 -0.78 51.73 17.64 15.84 83.33 65.76 0.38%
EY 1.48 -128.79 1.93 5.67 6.31 1.20 1.52 -0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.13 0.38 0.92 0.84 2.54 2.75 -28.85%

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