[VIZIONE] YoY Cumulative 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- 198.25%
YoY- -73.18%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 135,629 255,380 160,636 325,253 168,631 18,441 21,641 25.76%
PBT 659 -27,466 8,067 46,964 10,445 570 232 13.92%
Tax -378 -1,139 -1,773 -12,500 -3,368 -308 -267 4.43%
NP 281 -28,605 6,294 34,464 7,077 262 -35 -
-
NP to SH 324 -25,904 3,063 34,464 7,077 262 -35 -
-
Tax Rate 57.36% - 21.98% 26.62% 32.25% 54.04% 115.09% -
Total Cost 135,348 283,985 154,342 290,789 161,554 18,179 21,676 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 - - - - - - 34 -
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 0.06% -3.54% 0.52% 6.94% 1.80% 1.59% -0.18% -
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 6.62 10.78 20.13 60.48 4.77 6.33 6.18 0.86%
EPS 0.02 -1.09 0.38 6.41 0.20 0.09 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
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 33.12 62.36 39.22 79.42 41.18 4.50 5.28 25.78%
EPS 0.08 -6.33 0.75 8.42 1.73 0.06 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
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 0.68 0.51 0.99 1.53 3.36 2.29 2.02 -12.71%
P/EPS 284.40 -5.03 52.10 14.43 80.00 161.11 -1,250.00 -
EY 0.35 -19.88 1.92 6.93 1.25 0.62 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
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 0.83 0.60 0.75 1.55 3.99 1.74 1.94 -10.06%
P/EPS 347.60 -5.95 39.07 14.59 95.00 122.22 -1,200.00 -
EY 0.29 -16.82 2.56 6.85 1.05 0.82 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
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