[VIZIONE] QoQ Annualized Quarter Result on 28-Feb-2017 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
14-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 5.6%
YoY- 175.73%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 337,262 85,340 49,104 44,066 36,882 34,424 36,708 338.07%
PBT 20,890 2,852 2,121 1,773 1,140 1,096 453 1182.96%
Tax -6,736 -736 -1,543 -1,220 -616 -612 -340 630.84%
NP 14,154 2,116 578 553 524 484 113 2396.07%
-
NP to SH 14,154 2,116 578 553 524 484 113 2396.07%
-
Tax Rate 32.25% 25.81% 72.75% 68.81% 54.04% 55.84% 75.06% -
Total Cost 323,108 83,224 48,526 43,513 36,358 33,940 36,595 326.62%
-
Net Worth 393,126 76,176 75,062 74,886 16,447 16,940 15,706 754.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 393,126 76,176 75,062 74,886 16,447 16,940 15,706 754.00%
NOSH 3,538,495 881,666 874,855 874,841 291,111 302,500 282,500 438.51%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 4.20% 2.48% 1.18% 1.26% 1.42% 1.41% 0.31% -
ROE 3.60% 2.78% 0.77% 0.74% 3.19% 2.86% 0.72% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 9.53 9.68 5.61 5.04 12.67 11.38 12.99 -18.64%
EPS 0.40 0.24 0.07 0.07 0.18 0.16 0.04 363.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.0864 0.0858 0.0856 0.0565 0.056 0.0556 58.57%
Adjusted Per Share Value based on latest NOSH - 874,841
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 16.47 4.17 2.40 2.15 1.80 1.68 1.79 338.50%
EPS 0.69 0.10 0.03 0.03 0.03 0.02 0.01 1577.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.0372 0.0367 0.0366 0.008 0.0083 0.0077 751.83%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.16 0.125 0.12 0.115 0.145 0.13 0.125 -
P/RPS 1.68 1.29 2.14 2.28 1.14 1.14 0.96 45.17%
P/EPS 40.00 52.08 181.63 181.82 80.56 81.25 312.50 -74.56%
EY 2.50 1.92 0.55 0.55 1.24 1.23 0.32 293.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.45 1.40 1.34 2.57 2.32 2.25 -25.71%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 15/01/18 24/10/17 27/07/17 14/04/17 19/01/17 25/10/16 21/07/16 -
Price 0.19 0.145 0.115 0.135 0.11 0.13 0.12 -
P/RPS 1.99 1.50 2.05 2.68 0.87 1.14 0.92 67.17%
P/EPS 47.50 60.42 174.06 213.44 61.11 81.25 300.00 -70.69%
EY 2.11 1.66 0.57 0.47 1.64 1.23 0.33 244.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.68 1.34 1.58 1.95 2.32 2.16 -14.40%

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