[VIZIONE] QoQ Annualized Quarter Result on 31-May-2017 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 4.46%
YoY- 411.5%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 403,318 337,262 85,340 49,104 44,066 36,882 34,424 418.18%
PBT 27,544 20,890 2,852 2,121 1,773 1,140 1,096 763.06%
Tax -7,360 -6,736 -736 -1,543 -1,220 -616 -612 427.30%
NP 20,184 14,154 2,116 578 553 524 484 1110.80%
-
NP to SH 20,184 14,154 2,116 578 553 524 484 1110.80%
-
Tax Rate 26.72% 32.25% 25.81% 72.75% 68.81% 54.04% 55.84% -
Total Cost 383,134 323,108 83,224 48,526 43,513 36,358 33,940 405.46%
-
Net Worth 400,585 393,126 76,176 75,062 74,886 16,447 16,940 728.64%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 400,585 393,126 76,176 75,062 74,886 16,447 16,940 728.64%
NOSH 3,538,740 3,538,495 881,666 874,855 874,841 291,111 302,500 417.65%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 5.00% 4.20% 2.48% 1.18% 1.26% 1.42% 1.41% -
ROE 5.04% 3.60% 2.78% 0.77% 0.74% 3.19% 2.86% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 11.40 9.53 9.68 5.61 5.04 12.67 11.38 0.11%
EPS 0.57 0.40 0.24 0.07 0.07 0.18 0.16 133.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1111 0.0864 0.0858 0.0856 0.0565 0.056 60.07%
Adjusted Per Share Value based on latest NOSH - 874,855
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 19.70 16.47 4.17 2.40 2.15 1.80 1.68 418.47%
EPS 0.99 0.69 0.10 0.03 0.03 0.03 0.02 1257.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1956 0.192 0.0372 0.0367 0.0366 0.008 0.0083 726.74%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.16 0.16 0.125 0.12 0.115 0.145 0.13 -
P/RPS 1.40 1.68 1.29 2.14 2.28 1.14 1.14 14.72%
P/EPS 28.05 40.00 52.08 181.63 181.82 80.56 81.25 -50.88%
EY 3.56 2.50 1.92 0.55 0.55 1.24 1.23 103.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 1.45 1.40 1.34 2.57 2.32 -28.31%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 19/04/18 15/01/18 24/10/17 27/07/17 14/04/17 19/01/17 25/10/16 -
Price 0.145 0.19 0.145 0.115 0.135 0.11 0.13 -
P/RPS 1.27 1.99 1.50 2.05 2.68 0.87 1.14 7.48%
P/EPS 25.42 47.50 60.42 174.06 213.44 61.11 81.25 -54.01%
EY 3.93 2.11 1.66 0.57 0.47 1.64 1.23 117.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.71 1.68 1.34 1.58 1.95 2.32 -32.80%

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