[VIZIONE] QoQ TTM 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- 71.1%
YoY- 4422.11%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 600,911 569,808 551,358 413,186 318,543 199,293 61,832 357.30%
PBT 85,733 72,473 55,812 35,954 21,451 11,998 2,561 945.40%
Tax -22,460 -18,903 -15,137 -9,771 -6,148 -4,603 -1,574 491.17%
NP 63,273 53,570 40,675 26,183 15,303 7,395 987 1514.02%
-
NP to SH 63,273 53,570 40,675 26,183 15,303 7,395 987 1514.02%
-
Tax Rate 26.20% 26.08% 27.12% 27.18% 28.66% 38.36% 61.46% -
Total Cost 537,638 516,238 510,683 387,003 303,240 191,898 60,845 329.11%
-
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 10.53% 9.40% 7.38% 6.34% 4.80% 3.71% 1.60% -
ROE 12.29% 10.79% 9.07% 6.05% 3.82% 1.88% 1.30% -
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 110.31 105.96 14.92 11.18 9.00 5.63 7.01 531.13%
EPS 11.61 9.96 1.10 0.71 0.43 0.21 0.11 2152.50%
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 29.35 27.83 26.93 20.18 15.56 9.73 3.02 357.30%
EPS 3.09 2.62 1.99 1.28 0.75 0.36 0.05 1474.97%
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 0.89 0.87 0.94 1.07 1.78 2.84 1.78 -37.08%
P/EPS 8.44 9.29 12.72 16.94 37.00 76.56 111.66 -82.20%
EY 11.85 10.77 7.86 5.90 2.70 1.31 0.90 460.23%
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 0.92 0.88 6.07 1.30 1.61 3.37 2.07 -41.84%
P/EPS 8.78 9.39 82.23 20.47 33.53 90.91 129.53 -83.45%
EY 11.39 10.65 1.22 4.89 2.98 1.10 0.77 505.57%
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