[VIZIONE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 19.56%
YoY- 102.34%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,993 10,952 11,604 11,102 10,966 8,249 6,281 26.95%
PBT -25,584 -2,183 384 434 363 -346 -1,442 576.69%
Tax 0 0 0 0 0 -14,601 -14,601 -
NP -25,584 -2,183 384 434 363 -14,947 -16,043 36.38%
-
NP to SH -25,584 -2,183 384 434 363 -14,947 -16,043 36.38%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 34,577 13,135 11,220 10,668 10,603 23,196 22,324 33.76%
-
Net Worth 32,139 40,722 36,851 19,202 19,345 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,139 40,722 36,851 19,202 19,345 0 0 -
NOSH 288,506 288,809 246,666 167,999 169,999 176,250 137,777 63.45%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -284.49% -19.93% 3.31% 3.91% 3.31% -181.20% -255.42% -
ROE -79.60% -5.36% 1.04% 2.26% 1.88% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.12 3.79 4.70 6.61 6.45 4.68 4.56 -22.29%
EPS -8.87 -0.76 0.16 0.26 0.21 -8.48 -11.64 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.141 0.1494 0.1143 0.1138 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 167,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.44 0.53 0.57 0.54 0.54 0.40 0.31 26.21%
EPS -1.25 -0.11 0.02 0.02 0.02 -0.73 -0.78 36.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0199 0.018 0.0094 0.0094 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.19 0.225 0.16 0.19 0.19 0.26 0.18 -
P/RPS 6.10 5.93 3.40 2.88 2.95 5.56 3.95 33.49%
P/EPS -2.14 -29.77 102.78 73.55 88.98 -3.07 -1.55 23.91%
EY -46.67 -3.36 0.97 1.36 1.12 -32.62 -64.69 -19.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.60 1.07 1.66 1.67 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 31/05/13 28/02/13 30/11/12 27/08/12 -
Price 0.22 0.185 0.19 0.185 0.185 0.26 0.41 -
P/RPS 7.06 4.88 4.04 2.80 2.87 5.56 8.99 -14.84%
P/EPS -2.48 -24.48 122.05 71.61 86.64 -3.07 -3.52 -20.77%
EY -40.31 -4.09 0.82 1.40 1.15 -32.62 -28.40 26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.31 1.27 1.62 1.63 0.00 0.00 -

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