[VIZIONE] QoQ TTM 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- -53.81%
YoY- 87.95%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,302 19,344 19,800 23,519 27,186 27,322 28,323 -36.66%
PBT -2,936 -660 -2,355 -1,286 -618 -1,804 -2,320 17.04%
Tax 28 28 28 -17 -14 -11 -11 -
NP -2,908 -632 -2,327 -1,303 -632 -1,815 -2,331 15.93%
-
NP to SH -2,885 -663 -2,132 -1,492 -970 -1,858 -2,341 14.99%
-
Tax Rate - - - - - - - -
Total Cost 17,210 19,976 22,127 24,822 27,818 29,137 30,654 -32.01%
-
Net Worth 9,868 12,188 12,124 11,430 11,594 12,139 13,736 -19.83%
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 12,124 11,430 11,594 12,139 13,736 -19.83%
NOSH 45,000 44,761 45,054 45,000 44,594 44,962 45,037 -0.05%
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 -20.33% -3.27% -11.75% -5.54% -2.32% -6.64% -8.23% -
ROE -29.23% -5.44% -17.58% -13.05% -8.37% -15.31% -17.04% -
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 31.78 43.22 43.95 52.26 60.96 60.77 62.89 -36.63%
EPS -6.41 -1.48 -4.73 -3.32 -2.18 -4.13 -5.20 15.01%
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 3.49 4.72 4.83 5.74 6.64 6.67 6.92 -36.71%
EPS -0.70 -0.16 -0.52 -0.36 -0.24 -0.45 -0.57 14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0298 0.0296 0.0279 0.0283 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 0.94 0.42 0.40 0.36 0.34 0.44 0.30 114.57%
P/EPS -4.68 -12.15 -3.70 -5.73 -9.65 -6.53 -3.66 17.86%
EY -21.37 -8.23 -27.04 -17.45 -10.36 -15.31 -27.36 -15.22%
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 0.53 0.62 0.39 0.38 0.28 0.36 0.41 18.72%
P/EPS -2.65 -18.23 -3.59 -6.03 -7.82 -5.32 -5.00 -34.58%
EY -37.71 -5.49 -27.84 -16.58 -12.80 -18.78 -19.99 52.85%
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