[VIZIONE] YoY Annual (Unaudited) Result on 30-Nov-2020 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
30-Nov-2020 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/24 31/05/23 30/11/21 30/11/20 31/05/20 31/05/19 31/05/18 CAGR
Revenue 236,579 391,467 291,220 407,572 328,189 593,816 413,186 -8.86%
PBT 3,139 -86,223 -75,814 -6,150 16,335 85,622 35,953 -33.36%
Tax -1,224 -4,666 -4,405 -2,707 -5,498 -22,274 -9,771 -29.24%
NP 1,915 -90,889 -80,219 -8,857 10,837 63,348 26,182 -35.30%
-
NP to SH 2,004 -88,126 -84,318 -8,273 11,422 63,628 26,182 -34.81%
-
Tax Rate 38.99% - - - 33.66% 26.01% 27.18% -
Total Cost 234,664 482,356 371,439 416,429 317,352 530,468 387,004 -7.99%
-
Net Worth 568,436 659,630 492,404 618,022 575,232 519,986 433,129 4.63%
Dividend
31/05/24 31/05/23 30/11/21 30/11/20 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 30/11/21 30/11/20 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 568,436 659,630 492,404 618,022 575,232 519,986 433,129 4.63%
NOSH 2,047,680 2,047,680 1,024,780 788,516 573,969 562,286 3,695,646 -9.36%
Ratio Analysis
31/05/24 31/05/23 30/11/21 30/11/20 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 0.81% -23.22% -27.55% -2.17% 3.30% 10.67% 6.34% -
ROE 0.35% -13.36% -17.12% -1.34% 1.99% 12.24% 6.04% -
Per Share
31/05/24 31/05/23 30/11/21 30/11/20 31/05/20 31/05/19 31/05/18 CAGR
RPS 11.55 16.52 33.36 53.85 57.18 108.21 11.18 0.54%
EPS 0.10 -2.36 -9.66 -1.09 1.99 11.60 0.71 -27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2776 0.2784 0.5641 0.8166 1.0022 0.9476 0.1172 15.44%
Adjusted Per Share Value based on latest NOSH - 788,516
31/05/24 31/05/23 30/11/21 30/11/20 31/05/20 31/05/19 31/05/18 CAGR
RPS 57.77 95.59 71.11 99.52 80.14 145.00 100.89 -8.86%
EPS 0.49 -21.52 -20.59 -2.02 2.79 15.54 6.39 -34.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.388 1.6107 1.2023 1.5091 1.4046 1.2697 1.0576 4.63%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 30/11/21 30/11/20 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 30/11/21 30/11/20 29/05/20 31/05/19 31/05/18 -
Price 0.045 0.05 0.085 0.425 0.37 0.965 0.12 -
P/RPS 0.39 0.30 0.25 0.79 0.65 0.89 1.07 -15.46%
P/EPS 45.98 -1.34 -0.88 -38.88 18.59 8.32 16.94 18.08%
EY 2.17 -74.39 -113.64 -2.57 5.38 12.02 5.90 -15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.15 0.52 0.37 1.02 1.02 -26.54%
Price Multiplier on Announcement Date
31/05/24 31/05/23 30/11/21 30/11/20 31/05/20 31/05/19 31/05/18 CAGR
Date 30/07/24 28/07/23 25/01/22 29/01/21 24/07/20 31/07/19 25/07/18 -
Price 0.045 0.05 0.075 0.22 0.355 0.97 0.145 -
P/RPS 0.39 0.30 0.22 0.41 0.62 0.90 1.30 -18.16%
P/EPS 45.98 -1.34 -0.78 -20.13 17.84 8.37 20.47 14.42%
EY 2.17 -74.39 -128.79 -4.97 5.61 11.95 4.89 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.13 0.27 0.35 1.02 1.24 -28.89%

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