[VIZIONE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 18.47%
YoY- 23.94%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 9,890 8,126 19,122 21,396 44,172 41,834 41,086 -21.11%
PBT 274 -4,210 -3,048 -6,452 -8,284 -10,040 -4,502 -
Tax 0 0 0 6 -14 -6 -100 -
NP 274 -4,210 -3,048 -6,446 -8,298 -10,046 -4,602 -
-
NP to SH 274 -4,210 -2,704 -5,446 -7,160 -7,862 -3,024 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 9,616 12,336 22,170 27,842 52,470 51,880 45,688 -22.85%
-
Net Worth 16,363 9,868 11,717 14,852 28,428 35,540 38,340 -13.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 16,363 9,868 11,717 14,852 28,428 35,540 38,340 -13.21%
NOSH 152,222 45,000 45,066 45,008 44,974 44,977 45,000 22.49%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.77% -51.81% -15.94% -30.13% -18.79% -24.01% -11.20% -
ROE 1.67% -42.66% -23.08% -36.67% -25.19% -22.12% -7.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.50 18.06 42.43 47.54 98.21 93.01 91.30 -35.59%
EPS 0.18 -9.36 -6.00 -12.10 -15.92 -17.48 -6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.2193 0.26 0.33 0.6321 0.7902 0.852 -29.15%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.41 1.98 4.67 5.22 10.79 10.21 10.03 -21.13%
EPS 0.07 -1.03 -0.66 -1.33 -1.75 -1.92 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0241 0.0286 0.0363 0.0694 0.0868 0.0936 -13.19%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.18 0.30 0.21 0.25 0.49 0.61 0.51 -
P/RPS 2.77 1.66 0.49 0.53 0.50 0.66 0.56 30.49%
P/EPS 100.00 -3.21 -3.50 -2.07 -3.08 -3.49 -7.59 -
EY 1.00 -31.19 -28.57 -48.40 -32.49 -28.66 -13.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.37 0.81 0.76 0.78 0.77 0.60 18.58%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 29/08/11 30/08/10 24/08/09 26/08/08 28/08/07 17/08/06 -
Price 0.41 0.17 0.17 0.20 0.42 0.56 0.34 -
P/RPS 6.31 0.94 0.40 0.42 0.43 0.60 0.37 60.36%
P/EPS 227.78 -1.82 -2.83 -1.65 -2.64 -3.20 -5.06 -
EY 0.44 -55.03 -35.29 -60.50 -37.90 -31.21 -19.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 0.78 0.65 0.61 0.66 0.71 0.40 45.54%

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