[VIZIONE] YoY Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 62,904 63,842 96,804 165,746 147,296 9,835 11,391 23.79% YoY % -1.47% -34.05% -41.59% 12.53% 1,397.67% -13.66% - Horiz. % 552.23% 560.46% 849.83% 1,455.06% 1,293.09% 86.34% 100.00%
PBT 350 -19,312 5,075 26,394 9,733 296 1,027 -12.58% YoY % 101.81% -480.53% -80.77% 171.18% 3,188.18% -71.18% - Horiz. % 34.08% -1,880.43% 494.16% 2,570.01% 947.71% 28.82% 100.00%
Tax -150 -759 -1,000 -6,950 -3,184 -155 -228 -5.10% YoY % 80.24% 24.10% 85.61% -118.28% -1,954.19% 32.02% - Horiz. % 65.79% 332.89% 438.60% 3,048.25% 1,396.49% 67.98% 100.00%
NP 200 -20,071 4,075 19,444 6,549 141 799 -15.89% YoY % 101.00% -592.54% -79.04% 196.90% 4,544.68% -82.35% - Horiz. % 25.03% -2,512.01% 510.01% 2,433.54% 819.65% 17.65% 100.00%
NP to SH 204 -18,769 2,036 19,444 6,549 141 799 -15.68% YoY % 101.09% -1,021.86% -89.53% 196.90% 4,544.68% -82.35% - Horiz. % 25.53% -2,349.06% 254.82% 2,433.54% 819.65% 17.65% 100.00%
Tax Rate 42.86 % - % 19.70 % 26.33 % 32.71 % 52.36 % 22.20 % 8.56% YoY % 0.00% 0.00% -25.18% -19.50% -37.53% 135.86% - Horiz. % 193.06% 0.00% 88.74% 118.60% 147.34% 235.86% 100.00%
Total Cost 62,704 83,913 92,729 146,302 140,747 9,694 10,592 24.87% YoY % -25.27% -9.51% -36.62% 3.95% 1,351.90% -8.48% - Horiz. % 591.99% 792.23% 875.46% 1,381.25% 1,328.80% 91.52% 100.00%
Net Worth 566,798 731,659 585,086 496,467 393,126 15,932 16,275 55.81% YoY % -22.53% 25.05% 17.85% 26.29% 2,367.38% -2.11% - Horiz. % 3,482.43% 4,495.35% 3,594.80% 3,050.32% 2,415.39% 97.89% 100.00%
Dividend 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - 591 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 74.07 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 566,798 731,659 585,086 496,467 393,126 15,932 16,275 55.81% YoY % -22.53% 25.05% 17.85% 26.29% 2,367.38% -2.11% - Horiz. % 3,482.43% 4,495.35% 3,594.80% 3,050.32% 2,415.39% 97.89% 100.00%
NOSH 2,047,680 2,369,362 797,882 537,768 3,538,496 281,999 295,925 27.33% YoY % -13.58% 196.96% 48.37% -84.80% 1,154.79% -4.71% - Horiz. % 691.96% 800.66% 269.62% 181.72% 1,195.74% 95.29% 100.00%
Ratio Analysis 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 0.32 % -31.44 % 4.21 % 11.73 % 4.45 % 1.43 % 7.01 % -31.99% YoY % 101.02% -846.79% -64.11% 163.60% 211.19% -79.60% - Horiz. % 4.56% -448.50% 60.06% 167.33% 63.48% 20.40% 100.00%
ROE 0.04 % -2.57 % 0.35 % 3.92 % 1.67 % 0.88 % 4.91 % -45.17% YoY % 101.56% -834.29% -91.07% 134.73% 89.77% -82.08% - Horiz. % 0.81% -52.34% 7.13% 79.84% 34.01% 17.92% 100.00%
Per Share 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 3.07 2.69 12.13 30.82 4.16 3.49 3.85 -2.79% YoY % 14.13% -77.82% -60.64% 640.87% 19.20% -9.35% - Horiz. % 79.74% 69.87% 315.06% 800.52% 108.05% 90.65% 100.00%
EPS 0.01 -0.79 0.26 3.62 0.19 0.05 0.27 -33.75% YoY % 101.27% -403.85% -92.82% 1,805.26% 280.00% -81.48% - Horiz. % 3.70% -292.59% 96.30% 1,340.74% 70.37% 18.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2768 0.3088 0.7333 0.9232 0.1111 0.0565 0.0550 22.37% YoY % -10.36% -57.89% -20.57% 730.96% 96.64% 2.73% - Horiz. % 503.27% 561.45% 1,333.27% 1,678.55% 202.00% 102.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,047,680 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 3.07 3.12 4.73 8.09 7.19 0.48 0.56 23.68% YoY % -1.60% -34.04% -41.53% 12.52% 1,397.92% -14.29% - Horiz. % 548.21% 557.14% 844.64% 1,444.64% 1,283.93% 85.71% 100.00%
EPS 0.01 -0.92 0.10 0.95 0.32 0.01 0.04 -15.90% YoY % 101.09% -1,020.00% -89.47% 196.88% 3,100.00% -75.00% - Horiz. % 25.00% -2,300.00% 250.00% 2,375.00% 800.00% 25.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2768 0.3573 0.2857 0.2425 0.1920 0.0078 0.0079 55.93% YoY % -22.53% 25.06% 17.81% 26.30% 2,361.54% -1.27% - Horiz. % 3,503.80% 4,522.79% 3,616.46% 3,069.62% 2,430.38% 98.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.0450 0.0550 0.2000 0.9250 0.1600 0.1450 0.1250 -
P/RPS 1.46 2.04 1.65 3.00 3.84 4.16 3.25 -9.51% YoY % -28.43% 23.64% -45.00% -21.87% -7.69% 28.00% - Horiz. % 44.92% 62.77% 50.77% 92.31% 118.15% 128.00% 100.00%
P/EPS 451.69 -6.94 78.38 25.58 86.45 290.00 46.30 32.91% YoY % 6,608.50% -108.85% 206.41% -70.41% -70.19% 526.35% - Horiz. % 975.57% -14.99% 169.29% 55.25% 186.72% 626.35% 100.00%
EY 0.22 -14.40 1.28 3.91 1.16 0.34 2.16 -24.82% YoY % 101.53% -1,225.00% -67.26% 237.07% 241.18% -84.26% - Horiz. % 10.19% -666.67% 59.26% 181.02% 53.70% 15.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.16 0.18 0.27 1.00 1.44 2.57 2.27 -28.20% YoY % -11.11% -33.33% -73.00% -30.56% -43.97% 13.22% - Horiz. % 7.05% 7.93% 11.89% 44.05% 63.44% 113.22% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 31/05/21 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 29/01/24 31/01/23 22/07/21 15/01/19 15/01/18 19/01/17 27/01/16 -
Price 0.0550 0.0650 0.1500 0.9350 0.1900 0.1100 0.1200 -
P/RPS 1.79 2.41 1.24 3.03 4.56 3.15 3.12 -6.71% YoY % -25.73% 94.35% -59.08% -33.55% 44.76% 0.96% - Horiz. % 57.37% 77.24% 39.74% 97.12% 146.15% 100.96% 100.00%
P/EPS 552.07 -8.21 58.78 25.86 102.66 220.00 44.44 36.99% YoY % 6,824.36% -113.97% 127.30% -74.81% -53.34% 395.05% - Horiz. % 1,242.28% -18.47% 132.27% 58.19% 231.01% 495.05% 100.00%
EY 0.18 -12.19 1.70 3.87 0.97 0.45 2.25 -27.06% YoY % 101.48% -817.06% -56.07% 298.97% 115.56% -80.00% - Horiz. % 8.00% -541.78% 75.56% 172.00% 43.11% 20.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.20 0.21 0.20 1.01 1.71 1.95 2.18 -25.80% YoY % -4.76% 5.00% -80.20% -40.94% -12.31% -10.55% - Horiz. % 9.17% 9.63% 9.17% 46.33% 78.44% 89.45% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
VHB Q4 FY2023.pdf 
