[VIZIONE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 56.41%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,126 13,444 19,800 19,872 19,122 15,268 28,323 -56.59%
PBT -4,210 1,128 -2,355 -1,438 -3,048 -5,652 -2,320 48.93%
Tax 0 0 28 0 0 0 -14 -
NP -4,210 1,128 -2,327 -1,438 -3,048 -5,652 -2,334 48.33%
-
NP to SH -4,210 1,128 -2,132 -1,178 -2,704 -4,748 -2,341 48.04%
-
Tax Rate - 0.00% - - - - - -
Total Cost 12,336 12,316 22,127 21,310 22,170 20,920 30,657 -45.58%
-
Net Worth 9,868 12,188 12,103 11,455 11,717 12,139 13,730 -19.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 9,868 12,188 12,103 11,455 11,717 12,139 13,730 -19.81%
NOSH 45,000 44,761 44,978 45,102 45,066 44,962 45,019 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -51.81% 8.39% -11.75% -7.24% -15.94% -37.02% -8.24% -
ROE -42.66% 9.25% -17.61% -10.29% -23.08% -39.11% -17.05% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.06 30.03 44.02 44.06 42.43 33.96 62.91 -56.58%
EPS -9.36 2.52 -4.74 -2.61 -6.00 -10.56 -5.20 48.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2193 0.2723 0.2691 0.254 0.26 0.27 0.305 -19.78%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.98 3.28 4.83 4.85 4.67 3.73 6.92 -56.67%
EPS -1.03 0.28 -0.52 -0.29 -0.66 -1.16 -0.57 48.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0298 0.0296 0.028 0.0286 0.0296 0.0335 -19.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.30 0.18 0.175 0.19 0.21 0.27 0.19 -
P/RPS 1.66 0.60 0.40 0.43 0.49 0.80 0.30 213.82%
P/EPS -3.21 7.14 -3.69 -7.27 -3.50 -2.56 -3.65 -8.22%
EY -31.19 14.00 -27.09 -13.75 -28.57 -39.11 -27.37 9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.66 0.65 0.75 0.81 1.00 0.62 69.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 30/05/11 23/02/11 23/11/10 30/08/10 26/05/10 24/02/10 -
Price 0.17 0.27 0.17 0.20 0.17 0.22 0.26 -
P/RPS 0.94 0.90 0.39 0.45 0.40 0.65 0.41 74.13%
P/EPS -1.82 10.71 -3.59 -7.65 -2.83 -2.08 -5.00 -49.11%
EY -55.03 9.33 -27.88 -13.07 -35.29 -48.00 -20.00 96.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.99 0.63 0.79 0.65 0.81 0.85 -5.58%

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