[VIZIONE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 89.0%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,323 19,708 10,698 4,818 44,864 33,429 22,086 17.98%
PBT -2,320 -2,113 -3,226 -1,929 -15,414 -5,202 -4,142 -31.97%
Tax -14 3 3 0 -7 -7 -7 58.53%
NP -2,334 -2,110 -3,223 -1,929 -15,421 -5,209 -4,149 -31.78%
-
NP to SH -2,341 -1,733 -2,723 -1,670 -15,184 -4,534 -3,580 -24.60%
-
Tax Rate - - - - - - - -
Total Cost 30,657 21,818 13,921 6,747 60,285 38,638 26,235 10.91%
-
Net Worth 13,730 13,503 14,852 16,654 18,451 28,787 28,428 -38.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 13,730 13,503 14,852 16,654 18,451 28,787 28,428 -38.36%
NOSH 45,019 45,012 45,008 45,013 45,002 44,980 44,974 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -8.24% -10.71% -30.13% -40.04% -34.37% -15.58% -18.79% -
ROE -17.05% -12.83% -18.33% -10.03% -82.29% -15.75% -12.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.91 43.78 23.77 10.70 99.69 74.32 49.11 17.89%
EPS -5.20 -3.85 -6.05 -3.71 -33.74 -10.08 -7.96 -24.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.305 0.30 0.33 0.37 0.41 0.64 0.6321 -38.39%
Adjusted Per Share Value based on latest NOSH - 45,013
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.92 4.81 2.61 1.18 10.95 8.16 5.39 18.07%
EPS -0.57 -0.42 -0.66 -0.41 -3.71 -1.11 -0.87 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.033 0.0363 0.0407 0.0451 0.0703 0.0694 -38.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.22 0.25 0.38 0.41 0.43 0.49 -
P/RPS 0.30 0.50 1.05 3.55 0.41 0.58 1.00 -55.08%
P/EPS -3.65 -5.71 -4.13 -10.24 -1.22 -4.27 -6.16 -29.38%
EY -27.37 -17.50 -24.20 -9.76 -82.29 -23.44 -16.24 41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.76 1.03 1.00 0.67 0.78 -14.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 24/08/09 27/05/09 26/02/09 26/11/08 26/08/08 -
Price 0.26 0.19 0.20 0.26 0.40 0.34 0.42 -
P/RPS 0.41 0.43 0.84 2.43 0.40 0.46 0.86 -38.89%
P/EPS -5.00 -4.94 -3.31 -7.01 -1.19 -3.37 -5.28 -3.55%
EY -20.00 -20.26 -30.25 -14.27 -84.35 -29.65 -18.95 3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.63 0.61 0.70 0.98 0.53 0.66 18.31%

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