[VIZIONE] QoQ TTM Result on 29-Feb-2020 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
29-Feb-2020 [#3]
Profit Trend
QoQ- -30.83%
YoY- -51.96%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 200,224 259,764 328,189 404,844 478,470 538,471 593,816 -51.45%
PBT -23,970 414 16,337 40,437 59,037 73,750 85,621 -
Tax 5,035 -1,769 -5,500 -10,906 -15,829 -18,721 -22,273 -
NP -18,935 -1,355 10,837 29,531 43,208 55,029 63,348 -
-
NP to SH -18,803 -922 11,422 30,396 43,941 55,461 63,628 -
-
Tax Rate - 427.29% 33.67% 26.97% 26.81% 25.38% 26.01% -
Total Cost 219,159 261,119 317,352 375,313 435,262 483,442 530,468 -44.43%
-
Net Worth 618,022 619,546 575,050 585,713 556,309 527,874 519,986 12.16%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 618,022 619,546 575,050 585,713 556,309 527,874 519,986 12.16%
NOSH 788,516 758,515 573,787 618,515 586,086 562,286 562,286 25.20%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin -9.46% -0.52% 3.30% 7.29% 9.03% 10.22% 10.67% -
ROE -3.04% -0.15% 1.99% 5.19% 7.90% 10.51% 12.24% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 26.46 43.28 57.20 70.43 84.31 95.76 108.21 -60.79%
EPS -2.48 -0.15 1.99 5.29 7.74 9.86 11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 1.0322 1.0022 1.0189 0.9803 0.9388 0.9476 -9.41%
Adjusted Per Share Value based on latest NOSH - 618,515
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 48.89 63.43 80.14 98.85 116.83 131.48 145.00 -51.46%
EPS -4.59 -0.23 2.79 7.42 10.73 13.54 15.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5091 1.5128 1.4041 1.4302 1.3584 1.289 1.2697 12.16%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.425 0.50 0.37 0.72 0.82 0.88 0.965 -
P/RPS 1.61 1.16 0.65 1.02 0.97 0.92 0.89 48.30%
P/EPS -17.11 -325.50 18.59 13.62 10.59 8.92 8.32 -
EY -5.85 -0.31 5.38 7.34 9.44 11.21 12.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.37 0.71 0.84 0.94 1.02 -36.10%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 29/01/21 23/10/20 24/07/20 24/04/20 31/01/20 29/10/19 31/07/19 -
Price 0.22 0.395 0.355 0.335 0.825 0.86 0.97 -
P/RPS 0.83 0.91 0.62 0.48 0.98 0.90 0.90 -5.24%
P/EPS -8.86 -257.14 17.83 6.34 10.65 8.72 8.37 -
EY -11.29 -0.39 5.61 15.78 9.39 11.47 11.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.35 0.33 0.84 0.92 1.02 -58.67%

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