[VIZIONE] YoY TTM Result on 31-Aug-2016 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- 844.25%
YoY- 159.48%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/03/14 CAGR
Revenue 172,721 551,358 61,832 35,064 29,299 18,936 6,989 58.95%
PBT -25,850 55,812 2,561 1,521 -1,065 -23,269 -26,489 -0.35%
Tax 5,048 -15,137 -1,574 -454 -729 0 0 -
NP -20,802 40,675 987 1,067 -1,794 -23,269 -26,489 -3.43%
-
NP to SH -21,994 40,675 987 1,067 -1,794 -23,269 -26,489 -2.65%
-
Tax Rate - 27.12% 61.46% 29.85% - - - -
Total Cost 193,523 510,683 60,845 33,997 31,093 42,205 33,478 28.85%
-
Net Worth 490,390 448,308 76,176 16,940 14,936 0 16,068 63.87%
Dividend
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/03/14 CAGR
Div - - - 591 - - - -
Div Payout % - - - 55.47% - - - -
Equity
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/03/14 CAGR
Net Worth 490,390 448,308 76,176 16,940 14,936 0 16,068 63.87%
NOSH 788,516 3,911,404 881,666 302,500 287,241 289,333 293,214 15.36%
Ratio Analysis
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/03/14 CAGR
NP Margin -12.04% 7.38% 1.60% 3.04% -6.12% -122.88% -379.01% -
ROE -4.48% 9.07% 1.30% 6.30% -12.01% 0.00% -164.85% -
Per Share
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/03/14 CAGR
RPS 27.66 14.92 7.01 11.59 10.20 6.54 2.38 42.53%
EPS -3.52 1.10 0.11 0.35 -0.62 -8.04 -9.03 -12.72%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.7853 0.1213 0.0864 0.056 0.052 0.00 0.0548 46.91%
Adjusted Per Share Value based on latest NOSH - 302,500
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/03/14 CAGR
RPS 42.17 134.63 15.10 8.56 7.15 4.62 1.71 58.90%
EPS -5.37 9.93 0.24 0.26 -0.44 -5.68 -6.47 -2.65%
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 1.1974 1.0947 0.186 0.0414 0.0365 0.00 0.0392 63.89%
Price Multiplier on Financial Quarter End Date
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/03/14 CAGR
Date 26/02/21 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 31/03/14 -
Price 0.28 0.14 0.125 0.13 0.12 0.17 0.17 -
P/RPS 1.01 0.94 1.78 1.12 1.18 2.60 7.13 -24.60%
P/EPS -7.95 12.72 111.66 36.86 -19.21 -2.11 -1.88 23.16%
EY -12.58 7.86 0.90 2.71 -5.20 -47.31 -53.14 -18.79%
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.36 1.15 1.45 2.32 2.31 0.00 3.10 -26.73%
Price Multiplier on Announcement Date
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/03/14 CAGR
Date 22/04/21 29/10/18 24/10/17 25/10/16 - - 30/05/14 -
Price 0.28 0.905 0.145 0.13 0.00 0.00 0.125 -
P/RPS 1.01 6.07 2.07 1.12 0.00 0.00 5.24 -21.17%
P/EPS -7.95 82.23 129.53 36.86 0.00 0.00 -1.38 28.79%
EY -12.58 1.22 0.77 2.71 0.00 0.00 -72.27 -22.32%
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.36 7.46 1.68 2.32 0.00 0.00 2.28 -23.41%

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