[VIZIONE] QoQ TTM 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- -46.09%
YoY- 412.39%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 318,543 199,293 61,832 49,103 40,496 33,508 35,064 337.14%
PBT 21,451 11,998 2,561 2,122 1,993 790 1,521 486.56%
Tax -6,148 -4,603 -1,574 -1,543 -919 -381 -454 470.85%
NP 15,303 7,395 987 579 1,074 409 1,067 493.18%
-
NP to SH 15,303 7,395 987 579 1,074 409 1,067 493.18%
-
Tax Rate 28.66% 38.36% 61.46% 72.71% 46.11% 48.23% 29.85% -
Total Cost 303,240 191,898 60,845 48,524 39,422 33,099 33,997 331.82%
-
Net Worth 400,585 393,126 76,176 75,062 74,886 15,932 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 - - - - - - 591 -
Div Payout % - - - - - - 55.47% -
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 15,932 16,940 728.64%
NOSH 3,538,740 3,538,495 881,666 874,855 874,841 281,999 302,500 417.65%
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 4.80% 3.71% 1.60% 1.18% 2.65% 1.22% 3.04% -
ROE 3.82% 1.88% 1.30% 0.77% 1.43% 2.57% 6.30% -
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 9.00 5.63 7.01 5.61 4.63 11.88 11.59 -15.55%
EPS 0.43 0.21 0.11 0.07 0.12 0.15 0.35 14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
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 15.56 9.73 3.02 2.40 1.98 1.64 1.71 337.62%
EPS 0.75 0.36 0.05 0.03 0.05 0.02 0.05 511.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.1956 0.192 0.0372 0.0367 0.0366 0.0078 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 1.78 2.84 1.78 2.14 2.48 1.22 1.12 36.30%
P/EPS 37.00 76.56 111.66 181.32 93.67 99.98 36.86 0.25%
EY 2.70 1.31 0.90 0.55 1.07 1.00 2.71 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
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 1.61 3.37 2.07 2.05 2.92 0.93 1.12 27.45%
P/EPS 33.53 90.91 129.53 173.76 109.97 75.84 36.86 -6.13%
EY 2.98 1.10 0.77 0.58 0.91 1.32 2.71 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
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