[VIZIONE] YoY Annualized Quarter Result on 31-May-2016 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 115.47%
YoY- 112.34%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 CAGR
Revenue 593,816 413,186 49,104 36,708 96,361 8,993 10,966 86.28%
PBT 85,622 35,953 2,121 453 -180 -10,081 363 134.30%
Tax -22,274 -9,771 -1,543 -340 -736 0 0 -
NP 63,348 26,182 578 113 -916 -10,081 363 123.55%
-
NP to SH 63,628 26,182 578 113 -916 -10,081 363 123.71%
-
Tax Rate 26.01% 27.18% 72.75% 75.06% - - 0.00% -
Total Cost 530,468 387,004 48,526 36,595 97,277 19,074 10,603 84.00%
-
Net Worth 519,986 433,129 75,062 15,706 16,251 32,178 19,671 66.58%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 CAGR
Net Worth 519,986 433,129 75,062 15,706 16,251 32,178 19,671 66.58%
NOSH 562,286 3,695,646 874,855 282,500 296,190 288,853 172,857 20.18%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 CAGR
NP Margin 10.67% 6.34% 1.18% 0.31% -0.95% -112.10% 3.31% -
ROE 12.24% 6.04% 0.77% 0.72% -5.64% -31.33% 1.85% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 CAGR
RPS 108.21 11.18 5.61 12.99 32.61 3.11 6.34 55.60%
EPS 11.60 0.71 0.07 0.04 -0.31 -3.49 0.24 83.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9476 0.1172 0.0858 0.0556 0.055 0.1114 0.1138 39.14%
Adjusted Per Share Value based on latest NOSH - 286,956
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 CAGR
RPS 145.00 100.89 11.99 8.96 23.53 2.20 2.68 86.26%
EPS 15.54 6.39 0.14 0.03 -0.22 -2.46 0.09 123.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2697 1.0576 0.1833 0.0384 0.0397 0.0786 0.048 66.60%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 31/12/13 31/12/12 -
Price 0.965 0.12 0.12 0.125 0.18 0.19 0.19 -
P/RPS 0.89 1.07 2.14 0.96 0.00 6.10 2.99 -17.20%
P/EPS 8.32 16.94 181.63 312.50 0.00 -5.44 90.48 -31.05%
EY 12.02 5.90 0.55 0.32 0.00 -18.37 1.11 44.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 1.40 2.25 3.26 1.71 1.67 -7.39%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 CAGR
Date 31/07/19 25/07/18 27/07/17 21/07/16 04/09/15 28/02/14 28/02/13 -
Price 0.97 0.145 0.115 0.12 0.125 0.22 0.185 -
P/RPS 0.90 1.30 2.05 0.92 0.00 7.07 2.92 -16.75%
P/EPS 8.37 20.47 174.06 300.00 0.00 -6.30 88.10 -30.70%
EY 11.95 4.89 0.57 0.33 0.00 -15.86 1.14 44.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.24 1.34 2.16 2.26 1.97 1.63 -7.04%

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