[VIZIONE] QoQ TTM Result on 31-Aug-2019

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019
Profit Trend
QoQ- -12.84%
YoY- 36.35%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 328,189 404,844 478,470 538,471 593,816 600,911 569,808 -30.75%
PBT 16,337 40,437 59,037 73,750 85,621 85,733 72,473 -62.92%
Tax -5,500 -10,906 -15,829 -18,721 -22,273 -22,460 -18,903 -56.05%
NP 10,837 29,531 43,208 55,029 63,348 63,273 53,570 -65.50%
-
NP to SH 11,422 30,396 43,941 55,461 63,628 63,273 53,570 -64.27%
-
Tax Rate 33.67% 26.97% 26.81% 25.38% 26.01% 26.20% 26.08% -
Total Cost 317,352 375,313 435,262 483,442 530,468 537,638 516,238 -27.68%
-
Net Worth 575,050 585,713 556,309 527,874 519,986 514,737 496,467 10.28%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 575,050 585,713 556,309 527,874 519,986 514,737 496,467 10.28%
NOSH 573,787 618,515 586,086 562,286 562,286 559,394 558,772 1.78%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 3.30% 7.29% 9.03% 10.22% 10.67% 10.53% 9.40% -
ROE 1.99% 5.19% 7.90% 10.51% 12.24% 12.29% 10.79% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 57.20 70.43 84.31 95.76 108.21 110.31 105.96 -33.67%
EPS 1.99 5.29 7.74 9.86 11.60 11.61 9.96 -65.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0022 1.0189 0.9803 0.9388 0.9476 0.9449 0.9232 5.62%
Adjusted Per Share Value based on latest NOSH - 562,286
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 16.03 19.77 23.37 26.30 29.00 29.35 27.83 -30.74%
EPS 0.56 1.48 2.15 2.71 3.11 3.09 2.62 -64.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2808 0.286 0.2717 0.2578 0.2539 0.2514 0.2425 10.26%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.37 0.72 0.82 0.88 0.965 0.98 0.925 -
P/RPS 0.65 1.02 0.97 0.92 0.89 0.89 0.87 -17.64%
P/EPS 18.59 13.62 10.59 8.92 8.32 8.44 9.29 58.73%
EY 5.38 7.34 9.44 11.21 12.02 11.85 10.77 -37.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.71 0.84 0.94 1.02 1.04 1.00 -48.42%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 24/07/20 24/04/20 31/01/20 29/10/19 31/07/19 24/04/19 15/01/19 -
Price 0.355 0.335 0.825 0.86 0.97 1.02 0.935 -
P/RPS 0.62 0.48 0.98 0.90 0.90 0.92 0.88 -20.80%
P/EPS 17.83 6.34 10.65 8.72 8.37 8.78 9.39 53.28%
EY 5.61 15.78 9.39 11.47 11.95 11.39 10.65 -34.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.84 0.92 1.02 1.08 1.01 -50.63%

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