[VIZIONE] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 100.28%
YoY- -95.39%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 10,966 9,960 9,890 9,680 5,399 6,160 8,126 22.00%
PBT 363 370 274 52 -1,479 -4,080 -4,210 -
Tax 0 0 0 0 -16,806 0 0 -
NP 363 370 274 52 -18,285 -4,080 -4,210 -
-
NP to SH 363 370 274 52 -18,285 -4,080 -4,210 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 10,603 9,589 9,616 9,628 23,684 10,240 12,336 -9.55%
-
Net Worth 19,671 21,197 16,363 13,910 4,905 14,939 9,868 58.06%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 19,671 21,197 16,363 13,910 4,905 14,939 9,868 58.06%
NOSH 172,857 173,749 152,222 130,000 45,003 84,855 45,000 144.27%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.31% 3.72% 2.77% 0.54% -338.67% -66.23% -51.81% -
ROE 1.85% 1.75% 1.67% 0.37% -372.75% -27.31% -42.66% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.34 5.73 6.50 7.45 12.00 13.69 18.06 -50.07%
EPS 0.24 0.21 0.18 0.04 -15.68 -9.07 -9.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.122 0.1075 0.107 0.109 0.332 0.2193 -35.29%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.68 2.43 2.41 2.36 1.32 1.50 1.98 22.24%
EPS 0.09 0.09 0.07 0.01 -4.46 -1.00 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0518 0.04 0.034 0.012 0.0365 0.0241 57.97%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.26 0.18 0.20 0.20 0.16 0.30 -
P/RPS 2.99 4.54 2.77 2.69 1.67 1.17 1.66 47.77%
P/EPS 90.48 121.88 100.00 500.00 -0.49 -1.76 -3.21 -
EY 1.11 0.82 1.00 0.20 -203.15 -56.67 -31.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.13 1.67 1.87 1.83 0.48 1.37 14.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 27/08/12 24/05/12 28/02/12 22/11/11 29/08/11 -
Price 0.185 0.26 0.41 0.17 0.17 0.16 0.17 -
P/RPS 2.92 4.54 6.31 2.28 1.42 1.17 0.94 112.16%
P/EPS 88.10 121.88 227.78 425.00 -0.42 -1.76 -1.82 -
EY 1.14 0.82 0.44 0.24 -239.00 -56.67 -55.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.13 3.81 1.59 1.56 0.48 0.78 63.08%

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