[VIZIONE] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -335.14%
YoY- -197.42%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 4,458 5,399 9,516 14,302 19,344 19,800 23,519 -66.96%
PBT -3,953 -3,684 -4,336 -2,936 -660 -2,355 -1,286 111.26%
Tax -14,601 -14,601 28 28 28 28 -17 8898.52%
NP -18,554 -18,285 -4,308 -2,908 -632 -2,327 -1,303 486.53%
-
NP to SH -18,554 -18,285 -4,308 -2,885 -663 -2,132 -1,492 435.93%
-
Tax Rate - - - - - - - -
Total Cost 23,012 23,684 13,824 17,210 19,976 22,127 24,822 -4.91%
-
Net Worth 13,910 5,220 14,939 9,868 12,188 12,124 11,430 13.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 13,910 5,220 14,939 9,868 12,188 12,124 11,430 13.97%
NOSH 130,000 45,004 84,855 45,000 44,761 45,054 45,000 102.70%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -416.20% -338.67% -45.27% -20.33% -3.27% -11.75% -5.54% -
ROE -133.39% -350.25% -28.84% -29.23% -5.44% -17.58% -13.05% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.43 12.00 21.15 31.78 43.22 43.95 52.26 -83.70%
EPS -14.27 -40.63 -9.57 -6.41 -1.48 -4.73 -3.32 164.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.116 0.332 0.2193 0.2723 0.2691 0.254 -43.77%
Adjusted Per Share Value based on latest NOSH - 45,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.09 1.32 2.32 3.49 4.72 4.83 5.74 -66.92%
EPS -4.53 -4.46 -1.05 -0.70 -0.16 -0.52 -0.36 440.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0127 0.0365 0.0241 0.0298 0.0296 0.0279 14.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.20 0.16 0.30 0.18 0.175 0.19 -
P/RPS 5.83 1.67 0.76 0.94 0.42 0.40 0.36 539.01%
P/EPS -1.40 -0.49 -1.67 -4.68 -12.15 -3.70 -5.73 -60.88%
EY -71.36 -203.15 -59.83 -21.37 -8.23 -27.04 -17.45 155.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.72 0.48 1.37 0.66 0.65 0.75 83.77%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 22/11/11 29/08/11 30/05/11 23/02/11 23/11/10 -
Price 0.17 0.17 0.16 0.17 0.27 0.17 0.20 -
P/RPS 4.96 1.42 0.76 0.53 0.62 0.39 0.38 453.50%
P/EPS -1.19 -0.42 -1.67 -2.65 -18.23 -3.59 -6.03 -66.07%
EY -83.95 -239.00 -59.83 -37.71 -5.49 -27.84 -16.58 194.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.47 0.48 0.78 0.99 0.63 0.79 59.34%

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