[VIZIONE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 68.9%
YoY- 64.32%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 5,399 9,516 14,302 19,344 19,800 23,519 27,186 -65.86%
PBT -3,684 -4,336 -2,936 -660 -2,355 -1,286 -618 227.69%
Tax -14,601 28 28 28 28 -17 -14 10054.81%
NP -18,285 -4,308 -2,908 -632 -2,327 -1,303 -632 836.67%
-
NP to SH -18,285 -4,308 -2,885 -663 -2,132 -1,492 -970 604.51%
-
Tax Rate - - - - - - - -
Total Cost 23,684 13,824 17,210 19,976 22,127 24,822 27,818 -10.14%
-
Net Worth 5,220 14,939 9,868 12,188 12,124 11,430 11,594 -41.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 5,220 14,939 9,868 12,188 12,124 11,430 11,594 -41.17%
NOSH 45,004 84,855 45,000 44,761 45,054 45,000 44,594 0.61%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -338.67% -45.27% -20.33% -3.27% -11.75% -5.54% -2.32% -
ROE -350.25% -28.84% -29.23% -5.44% -17.58% -13.05% -8.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.00 21.15 31.78 43.22 43.95 52.26 60.96 -66.06%
EPS -40.63 -9.57 -6.41 -1.48 -4.73 -3.32 -2.18 599.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.116 0.332 0.2193 0.2723 0.2691 0.254 0.26 -41.52%
Adjusted Per Share Value based on latest NOSH - 44,761
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.32 2.32 3.49 4.72 4.83 5.74 6.64 -65.83%
EPS -4.46 -1.05 -0.70 -0.16 -0.52 -0.36 -0.24 597.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0365 0.0241 0.0298 0.0296 0.0279 0.0283 -41.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.16 0.30 0.18 0.175 0.19 0.21 -
P/RPS 1.67 0.76 0.94 0.42 0.40 0.36 0.34 188.11%
P/EPS -0.49 -1.67 -4.68 -12.15 -3.70 -5.73 -9.65 -86.21%
EY -203.15 -59.83 -21.37 -8.23 -27.04 -17.45 -10.36 623.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.48 1.37 0.66 0.65 0.75 0.81 64.98%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 29/08/11 30/05/11 23/02/11 23/11/10 30/08/10 -
Price 0.17 0.16 0.17 0.27 0.17 0.20 0.17 -
P/RPS 1.42 0.76 0.53 0.62 0.39 0.38 0.28 194.30%
P/EPS -0.42 -1.67 -2.65 -18.23 -3.59 -6.03 -7.82 -85.68%
EY -239.00 -59.83 -37.71 -5.49 -27.84 -16.58 -12.80 600.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.48 0.78 0.99 0.63 0.79 0.65 72.03%

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