[VIZIONE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 81.1%
YoY- 84.58%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,519 27,186 27,322 28,323 31,143 33,475 37,415 -26.59%
PBT -1,286 -618 -1,804 -2,320 -12,325 -14,498 -15,094 -80.60%
Tax -17 -14 -11 -11 6 3 1 -
NP -1,303 -632 -1,815 -2,331 -12,319 -14,495 -15,093 -80.43%
-
NP to SH -1,492 -970 -1,858 -2,341 -12,383 -14,327 -15,071 -78.56%
-
Tax Rate - - - - - - - -
Total Cost 24,822 27,818 29,137 30,654 43,462 47,970 52,508 -39.28%
-
Net Worth 11,430 11,594 12,139 13,736 13,500 14,850 16,654 -22.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 11,430 11,594 12,139 13,736 13,500 14,850 16,654 -22.17%
NOSH 45,000 44,594 44,962 45,037 44,999 45,000 45,013 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.54% -2.32% -6.64% -8.23% -39.56% -43.30% -40.34% -
ROE -13.05% -8.37% -15.31% -17.04% -91.73% -96.48% -90.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.26 60.96 60.77 62.89 69.21 74.39 83.12 -26.58%
EPS -3.32 -2.18 -4.13 -5.20 -27.52 -31.84 -33.48 -78.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.26 0.27 0.305 0.30 0.33 0.37 -22.16%
Adjusted Per Share Value based on latest NOSH - 45,037
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.74 6.64 6.67 6.92 7.60 8.17 9.14 -26.64%
EPS -0.36 -0.24 -0.45 -0.57 -3.02 -3.50 -3.68 -78.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0283 0.0296 0.0335 0.033 0.0363 0.0407 -22.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.21 0.27 0.19 0.22 0.25 0.38 -
P/RPS 0.36 0.34 0.44 0.30 0.32 0.34 0.46 -15.06%
P/EPS -5.73 -9.65 -6.53 -3.66 -0.80 -0.79 -1.13 194.86%
EY -17.45 -10.36 -15.31 -27.36 -125.08 -127.35 -88.11 -65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 1.00 0.62 0.73 0.76 1.03 -19.04%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/08/10 26/05/10 24/02/10 23/11/09 24/08/09 27/05/09 -
Price 0.20 0.17 0.22 0.26 0.19 0.20 0.26 -
P/RPS 0.38 0.28 0.36 0.41 0.27 0.27 0.31 14.52%
P/EPS -6.03 -7.82 -5.32 -5.00 -0.69 -0.63 -0.78 290.48%
EY -16.58 -12.80 -18.78 -19.99 -144.83 -159.19 -128.77 -74.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.81 0.85 0.63 0.61 0.70 8.38%

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