[VIZIONE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.44%
YoY- 546.15%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,993 9,941 11,166 10,224 10,966 9,960 9,890 -6.12%
PBT -10,081 -3,024 316 336 363 370 274 -
Tax 0 0 0 0 0 0 0 -
NP -10,081 -3,024 316 336 363 370 274 -
-
NP to SH -10,081 -3,024 316 336 363 370 274 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,074 12,965 10,850 9,888 10,603 9,589 9,616 57.67%
-
Net Worth 32,178 40,479 47,210 19,202 19,671 21,197 16,363 56.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,178 40,479 47,210 19,202 19,671 21,197 16,363 56.76%
NOSH 288,853 287,088 315,999 167,999 172,857 173,749 152,222 53.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -112.10% -30.42% 2.83% 3.29% 3.31% 3.72% 2.77% -
ROE -31.33% -7.47% 0.67% 1.75% 1.85% 1.75% 1.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.11 3.46 3.53 6.09 6.34 5.73 6.50 -38.74%
EPS -3.49 -1.05 0.10 0.20 0.24 0.21 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.141 0.1494 0.1143 0.1138 0.122 0.1075 2.39%
Adjusted Per Share Value based on latest NOSH - 167,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.20 2.43 2.73 2.50 2.68 2.43 2.41 -5.88%
EPS -2.46 -0.74 0.08 0.08 0.09 0.09 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0988 0.1153 0.0469 0.048 0.0518 0.04 56.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.19 0.225 0.16 0.19 0.19 0.26 0.18 -
P/RPS 6.10 6.50 4.53 3.12 2.99 4.54 2.77 69.02%
P/EPS -5.44 -21.36 160.00 95.00 90.48 121.88 100.00 -
EY -18.37 -4.68 0.63 1.05 1.11 0.82 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.60 1.07 1.66 1.67 2.13 1.67 1.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 31/05/13 28/02/13 30/11/12 27/08/12 -
Price 0.22 0.185 0.19 0.185 0.185 0.26 0.41 -
P/RPS 7.07 5.34 5.38 3.04 2.92 4.54 6.31 7.85%
P/EPS -6.30 -17.56 190.00 92.50 88.10 121.88 227.78 -
EY -15.86 -5.69 0.53 1.08 1.14 0.82 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.31 1.27 1.62 1.63 2.13 3.81 -35.50%

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