[VIZIONE] YoY 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- 228.65%
YoY- 206.11%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
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 103,602 110,697 16,054 7,447 8,690 1,537 3,496 69.58%
PBT 15,184 15,296 793 664 -578 -9,463 85 124.37%
Tax -4,064 -4,251 -628 -4 -44 0 0 -
NP 11,120 11,045 165 660 -622 -9,463 85 113.73%
-
NP to SH 11,400 11,045 165 660 -622 -9,463 85 114.56%
-
Tax Rate 26.77% 27.79% 79.19% 0.60% - - 0.00% -
Total Cost 92,482 99,652 15,889 6,787 9,312 11,000 3,411 67.24%
-
Net Worth 519,986 433,129 75,062 15,954 16,290 32,139 19,345 67.02%
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 15,954 16,290 32,139 19,345 67.02%
NOSH 562,286 3,695,646 874,855 286,956 296,190 288,506 169,999 20.49%
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 10.73% 9.98% 1.03% 8.86% -7.16% -615.68% 2.43% -
ROE 2.19% 2.55% 0.22% 4.14% -3.82% -29.44% 0.44% -
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 18.88 3.00 1.84 2.60 2.93 0.53 2.06 41.23%
EPS 2.08 0.30 0.02 0.23 -0.21 -3.28 0.06 73.77%
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 25.30 27.03 3.92 1.82 2.12 0.38 0.85 69.69%
EPS 2.78 2.70 0.04 0.16 -0.15 -2.31 0.02 115.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2697 1.0576 0.1833 0.039 0.0398 0.0785 0.0472 67.04%
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 5.11 4.01 6.54 4.82 0.00 35.66 9.24 -8.81%
P/EPS 46.45 40.15 636.26 54.35 0.00 -5.79 380.00 -27.93%
EY 2.15 2.49 0.16 1.84 0.00 -17.26 0.26 38.99%
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 5.14 4.84 6.27 4.62 0.00 41.30 9.00 -8.36%
P/EPS 46.69 48.52 609.75 52.17 0.00 -6.71 370.00 -27.57%
EY 2.14 2.06 0.16 1.92 0.00 -14.91 0.27 38.07%
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