[VIZIONE] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 18.47%
YoY- 23.94%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 15,268 28,323 26,277 21,396 19,272 44,864 44,572 -51.07%
PBT -5,652 -2,320 -2,817 -6,452 -7,716 -15,414 -6,936 -12.76%
Tax 0 -14 4 6 0 -7 -9 -
NP -5,652 -2,334 -2,813 -6,446 -7,716 -15,421 -6,945 -12.84%
-
NP to SH -4,748 -2,341 -2,310 -5,446 -6,680 -15,184 -6,045 -14.88%
-
Tax Rate - - - - - - - -
Total Cost 20,920 30,657 29,090 27,842 26,988 60,285 51,517 -45.19%
-
Net Worth 12,139 13,730 13,503 14,852 16,654 18,451 28,787 -43.79%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 12,139 13,730 13,503 14,852 16,654 18,451 28,787 -43.79%
NOSH 44,962 45,019 45,012 45,008 45,013 45,002 44,980 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -37.02% -8.24% -10.71% -30.13% -40.04% -34.37% -15.58% -
ROE -39.11% -17.05% -17.11% -36.67% -40.11% -82.29% -21.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.96 62.91 58.38 47.54 42.81 99.69 99.09 -51.05%
EPS -10.56 -5.20 -5.13 -12.10 -14.84 -33.74 -13.44 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.305 0.30 0.33 0.37 0.41 0.64 -43.77%
Adjusted Per Share Value based on latest NOSH - 45,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.73 6.92 6.42 5.22 4.71 10.95 10.88 -51.04%
EPS -1.16 -0.57 -0.56 -1.33 -1.63 -3.71 -1.48 -15.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0335 0.033 0.0363 0.0407 0.0451 0.0703 -43.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.27 0.19 0.22 0.25 0.38 0.41 0.43 -
P/RPS 0.80 0.30 0.38 0.53 0.89 0.41 0.43 51.32%
P/EPS -2.56 -3.65 -4.29 -2.07 -2.56 -1.22 -3.20 -13.83%
EY -39.11 -27.37 -23.33 -48.40 -39.05 -82.29 -31.26 16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.62 0.73 0.76 1.03 1.00 0.67 30.63%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 23/11/09 24/08/09 27/05/09 26/02/09 26/11/08 -
Price 0.22 0.26 0.19 0.20 0.26 0.40 0.34 -
P/RPS 0.65 0.41 0.33 0.42 0.61 0.40 0.34 54.09%
P/EPS -2.08 -5.00 -3.70 -1.65 -1.75 -1.19 -2.53 -12.25%
EY -48.00 -20.00 -27.02 -60.50 -57.08 -84.35 -39.53 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.63 0.61 0.70 0.98 0.53 32.71%

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