[VIZIONE] QoQ Annualized Quarter 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- 29.72%
YoY- 4429.76%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 653,618 650,506 638,028 413,186 403,318 337,262 85,340 290.00%
PBT 93,914 93,928 82,284 35,953 27,544 20,890 2,852 933.95%
Tax -24,280 -25,000 -22,200 -9,771 -7,360 -6,736 -736 935.20%
NP 69,634 68,928 60,084 26,182 20,184 14,154 2,116 933.51%
-
NP to SH 69,634 68,928 60,084 26,182 20,184 14,154 2,116 933.51%
-
Tax Rate 25.85% 26.62% 26.98% 27.18% 26.72% 32.25% 25.81% -
Total Cost 583,984 581,578 577,944 387,004 383,134 323,108 83,224 267.83%
-
Net Worth 514,737 496,467 448,308 433,129 400,585 393,126 76,176 258.67%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 514,737 496,467 448,308 433,129 400,585 393,126 76,176 258.67%
NOSH 559,394 558,772 3,911,404 3,695,646 3,538,740 3,538,495 881,666 -26.22%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 10.65% 10.60% 9.42% 6.34% 5.00% 4.20% 2.48% -
ROE 13.53% 13.88% 13.40% 6.04% 5.04% 3.60% 2.78% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 119.98 120.96 17.26 11.18 11.40 9.53 9.68 438.05%
EPS 12.79 12.82 1.64 0.71 0.57 0.40 0.24 1326.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9449 0.9232 0.1213 0.1172 0.1132 0.1111 0.0864 394.86%
Adjusted Per Share Value based on latest NOSH - 3,695,646
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 31.92 31.77 31.16 20.18 19.70 16.47 4.17 289.85%
EPS 3.40 3.37 2.93 1.28 0.99 0.69 0.10 956.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.2425 0.2189 0.2115 0.1956 0.192 0.0372 258.70%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.98 0.925 0.14 0.12 0.16 0.16 0.125 -
P/RPS 0.82 0.76 0.81 1.07 1.40 1.68 1.29 -26.13%
P/EPS 7.67 7.22 8.61 16.94 28.05 40.00 52.08 -72.20%
EY 13.04 13.86 11.61 5.90 3.56 2.50 1.92 259.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 1.15 1.02 1.41 1.44 1.45 -19.92%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 24/04/19 15/01/19 29/10/18 25/07/18 19/04/18 15/01/18 24/10/17 -
Price 1.02 0.935 0.905 0.145 0.145 0.19 0.145 -
P/RPS 0.85 0.77 5.24 1.30 1.27 1.99 1.50 -31.59%
P/EPS 7.98 7.29 55.67 20.47 25.42 47.50 60.42 -74.16%
EY 12.53 13.71 1.80 4.89 3.93 2.11 1.66 286.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 7.46 1.24 1.28 1.71 1.68 -25.57%

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