[VIZIONE] QoQ Cumulative Quarter Result on 30-Nov-2018 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
15-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 129.44%
YoY- 386.99%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 104,162 593,816 490,214 325,253 159,507 413,186 302,489 -50.77%
PBT 8,700 85,622 70,436 46,964 20,571 35,953 20,658 -43.72%
Tax -1,998 -22,274 -18,210 -12,500 -5,550 -9,771 -5,520 -49.11%
NP 6,702 63,348 52,226 34,464 15,021 26,182 15,138 -41.82%
-
NP to SH 6,854 63,628 52,226 34,464 15,021 26,182 15,138 -40.95%
-
Tax Rate 22.97% 26.01% 25.85% 26.62% 26.98% 27.18% 26.72% -
Total Cost 97,460 530,468 437,988 290,789 144,486 387,004 287,351 -51.26%
-
Net Worth 527,874 519,986 514,737 496,467 448,308 433,129 400,585 20.13%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 527,874 519,986 514,737 496,467 448,308 433,129 400,585 20.13%
NOSH 562,286 562,286 559,394 558,772 3,911,404 3,695,646 3,538,740 -70.56%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 6.43% 10.67% 10.65% 10.60% 9.42% 6.34% 5.00% -
ROE 1.30% 12.24% 10.15% 6.94% 3.35% 6.04% 3.78% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 18.52 108.21 89.99 60.48 4.32 11.18 8.55 67.17%
EPS 1.22 11.60 9.59 6.41 0.41 0.71 0.43 100.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9388 0.9476 0.9449 0.9232 0.1213 0.1172 0.1132 308.14%
Adjusted Per Share Value based on latest NOSH - 558,772
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 5.09 29.00 23.94 15.88 7.79 20.18 14.77 -50.75%
EPS 0.33 3.11 2.55 1.68 0.73 1.28 0.74 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2578 0.2539 0.2514 0.2425 0.2189 0.2115 0.1956 20.15%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.88 0.965 0.98 0.925 0.14 0.12 0.16 -
P/RPS 4.75 0.89 1.09 1.53 3.24 1.07 1.87 85.85%
P/EPS 72.19 8.32 10.22 14.43 34.45 16.94 37.40 54.84%
EY 1.39 12.02 9.78 6.93 2.90 5.90 2.67 -35.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.04 1.00 1.15 1.02 1.41 -23.62%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 29/10/19 31/07/19 24/04/19 15/01/19 29/10/18 25/07/18 19/04/18 -
Price 0.86 0.97 1.02 0.935 0.905 0.145 0.145 -
P/RPS 4.64 0.90 1.13 1.55 20.97 1.30 1.70 94.94%
P/EPS 70.55 8.37 10.64 14.59 222.67 20.47 33.90 62.78%
EY 1.42 11.95 9.40 6.85 0.45 4.89 2.95 -38.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 1.08 1.01 7.46 1.24 1.28 -19.71%

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