[VIZIONE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 426.92%
YoY- 106.51%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,224 10,966 9,960 9,890 9,680 5,399 6,160 40.13%
PBT 336 363 370 274 52 -1,479 -4,080 -
Tax 0 0 0 0 0 -16,806 0 -
NP 336 363 370 274 52 -18,285 -4,080 -
-
NP to SH 336 363 370 274 52 -18,285 -4,080 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 9,888 10,603 9,589 9,616 9,628 23,684 10,240 -2.30%
-
Net Worth 19,202 19,671 21,197 16,363 13,910 4,905 14,939 18.19%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 19,202 19,671 21,197 16,363 13,910 4,905 14,939 18.19%
NOSH 167,999 172,857 173,749 152,222 130,000 45,003 84,855 57.60%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.29% 3.31% 3.72% 2.77% 0.54% -338.67% -66.23% -
ROE 1.75% 1.85% 1.75% 1.67% 0.37% -372.75% -27.31% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.09 6.34 5.73 6.50 7.45 12.00 13.69 -41.69%
EPS 0.20 0.24 0.21 0.18 0.04 -15.68 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.1138 0.122 0.1075 0.107 0.109 0.332 -50.84%
Adjusted Per Share Value based on latest NOSH - 137,777
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.50 2.68 2.43 2.41 2.36 1.32 1.50 40.52%
EPS 0.08 0.09 0.09 0.07 0.01 -4.46 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.048 0.0518 0.04 0.034 0.012 0.0365 18.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.19 0.19 0.26 0.18 0.20 0.20 0.16 -
P/RPS 3.12 2.99 4.54 2.77 2.69 1.67 1.17 92.18%
P/EPS 95.00 90.48 121.88 100.00 500.00 -0.49 -1.76 -
EY 1.05 1.11 0.82 1.00 0.20 -203.15 -56.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.67 2.13 1.67 1.87 1.83 0.48 128.51%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 27/08/12 24/05/12 28/02/12 22/11/11 -
Price 0.185 0.185 0.26 0.41 0.17 0.17 0.16 -
P/RPS 3.04 2.92 4.54 6.31 2.28 1.42 1.17 88.88%
P/EPS 92.50 88.10 121.88 227.78 425.00 -0.42 -1.76 -
EY 1.08 1.14 0.82 0.44 0.24 -239.00 -56.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.63 2.13 3.81 1.59 1.56 0.48 124.83%

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