[VIZIONE] YoY Cumulative Quarter Result on 30-Nov-2014 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 CAGR
Revenue 168,631 18,441 21,641 0 17,399 5,583 4,945 91.73%
PBT 10,445 570 232 0 47 158 137 122.40%
Tax -3,368 -308 -267 0 0 0 0 -
NP 7,077 262 -35 0 47 158 137 106.99%
-
NP to SH 7,077 262 -35 0 47 158 137 106.99%
-
Tax Rate 32.25% 54.04% 115.09% - 0.00% 0.00% 0.00% -
Total Cost 161,554 18,179 21,676 0 17,352 5,425 4,808 91.21%
-
Net Worth 393,126 16,447 19,250 0 13,629 47,210 16,363 79.74%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 CAGR
Div - - 34 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 393,126 16,447 19,250 0 13,629 47,210 16,363 79.74%
NOSH 3,538,495 291,111 350,000 289,166 235,000 315,999 152,222 78.65%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.20% 1.42% -0.16% 0.00% 0.27% 2.83% 2.77% -
ROE 1.80% 1.59% -0.18% 0.00% 0.34% 0.33% 0.84% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.77 6.33 6.18 0.00 7.40 1.77 3.25 7.33%
EPS 0.20 0.09 -0.01 0.00 0.02 0.05 0.09 15.86%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.0565 0.055 0.00 0.058 0.1494 0.1075 0.60%
Adjusted Per Share Value based on latest NOSH - 299,999
30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 41.18 4.50 5.28 0.00 4.25 1.36 1.21 91.66%
EPS 1.73 0.06 -0.01 0.00 0.01 0.04 0.03 111.24%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.9599 0.0402 0.047 0.00 0.0333 0.1153 0.04 79.70%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 30/06/14 28/06/13 29/06/12 -
Price 0.16 0.145 0.125 0.15 0.13 0.16 0.18 -
P/RPS 3.36 2.29 2.02 0.00 1.76 9.06 5.54 -8.81%
P/EPS 80.00 161.11 -1,250.00 0.00 650.00 320.00 200.00 -15.54%
EY 1.25 0.62 -0.08 0.00 0.15 0.31 0.50 18.41%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.57 2.27 0.00 2.24 1.07 1.67 -2.69%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 CAGR
Date 15/01/18 19/01/17 27/01/16 - 29/08/14 28/08/13 27/08/12 -
Price 0.19 0.11 0.12 0.00 0.17 0.19 0.41 -
P/RPS 3.99 1.74 1.94 0.00 2.30 10.75 12.62 -19.13%
P/EPS 95.00 122.22 -1,200.00 0.00 850.00 380.00 455.56 -25.10%
EY 1.05 0.82 -0.08 0.00 0.12 0.26 0.22 33.41%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.95 2.18 0.00 2.93 1.27 3.81 -13.73%

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