[VIZIONE] YoY TTM Result on 31-May-2018 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- 71.1%
YoY- 4422.11%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 200,224 328,189 593,816 413,186 49,103 36,708 43,124 32.15%
PBT -23,970 16,337 85,621 35,954 2,122 452 50 -
Tax 5,035 -5,500 -22,273 -9,771 -1,543 -339 -691 -
NP -18,935 10,837 63,348 26,183 579 113 -641 84.93%
-
NP to SH -18,803 11,422 63,628 26,183 579 113 -641 84.69%
-
Tax Rate - 33.67% 26.01% 27.18% 72.71% 75.00% 1,382.00% -
Total Cost 219,159 317,352 530,468 387,003 48,524 36,595 43,765 33.98%
-
Net Worth 618,022 575,050 519,986 433,129 75,062 15,954 16,349 93.40%
Dividend
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - 591 - -
Div Payout % - - - - - 523.76% - -
Equity
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 618,022 575,050 519,986 433,129 75,062 15,954 16,349 93.40%
NOSH 788,516 573,787 562,286 3,695,646 874,855 286,956 296,190 19.45%
Ratio Analysis
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin -9.46% 3.30% 10.67% 6.34% 1.18% 0.31% -1.49% -
ROE -3.04% 1.99% 12.24% 6.05% 0.77% 0.71% -3.92% -
Per Share
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 26.46 57.20 108.21 11.18 5.61 12.79 14.56 11.45%
EPS -2.48 1.99 11.60 0.71 0.07 0.04 -0.22 55.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.8166 1.0022 0.9476 0.1172 0.0858 0.0556 0.0552 63.10%
Adjusted Per Share Value based on latest NOSH - 3,695,646
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 48.89 80.14 145.00 100.89 11.99 8.96 10.53 32.15%
EPS -4.59 2.79 15.54 6.39 0.14 0.03 -0.16 83.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
NAPS 1.5091 1.4041 1.2697 1.0576 0.1833 0.039 0.0399 93.42%
Price Multiplier on Financial Quarter End Date
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/11/20 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.425 0.37 0.965 0.12 0.12 0.125 0.18 -
P/RPS 1.61 0.65 0.89 1.07 2.14 0.98 1.24 4.85%
P/EPS -17.11 18.59 8.32 16.94 181.32 317.43 -83.17 -24.95%
EY -5.85 5.38 12.02 5.90 0.55 0.32 -1.20 33.33%
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 0.52 0.37 1.02 1.02 1.40 2.25 3.26 -28.34%
Price Multiplier on Announcement Date
30/11/20 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 29/01/21 24/07/20 31/07/19 25/07/18 27/07/17 21/07/16 - -
Price 0.22 0.355 0.97 0.145 0.115 0.12 0.00 -
P/RPS 0.83 0.62 0.90 1.30 2.05 0.94 0.00 -
P/EPS -8.86 17.83 8.37 20.47 173.76 304.73 0.00 -
EY -11.29 5.61 11.95 4.89 0.58 0.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.72 0.00 -
P/NAPS 0.27 0.35 1.02 1.24 1.34 2.16 0.00 -

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