[VIZIONE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.95%
YoY- 15.33%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 43,282 0 34,798 11,166 9,890 8,126 19,122 16.26%
PBT 464 0 94 316 274 -4,210 -3,048 -
Tax -534 0 0 0 0 0 0 -
NP -70 0 94 316 274 -4,210 -3,048 -50.14%
-
NP to SH -70 0 94 316 274 -4,210 -2,704 -49.02%
-
Tax Rate 115.09% - 0.00% 0.00% 0.00% - - -
Total Cost 43,352 0 34,704 10,850 9,616 12,336 22,170 13.16%
-
Net Worth 19,250 0 13,629 47,210 16,363 9,868 11,717 9.58%
Dividend
30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 69 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 19,250 0 13,629 47,210 16,363 9,868 11,717 9.58%
NOSH 350,000 289,166 235,000 315,999 152,222 45,000 45,066 45.94%
Ratio Analysis
30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.16% 0.00% 0.27% 2.83% 2.77% -51.81% -15.94% -
ROE -0.36% 0.00% 0.69% 0.67% 1.67% -42.66% -23.08% -
Per Share
30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.37 0.00 14.81 3.53 6.50 18.06 42.43 -20.33%
EPS -0.02 0.00 0.04 0.10 0.18 -9.36 -6.00 -65.07%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.00 0.058 0.1494 0.1075 0.2193 0.26 -24.91%
Adjusted Per Share Value based on latest NOSH - 246,666
30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.57 0.00 8.50 2.73 2.41 1.98 4.67 16.26%
EPS -0.02 0.00 0.02 0.08 0.07 -1.03 -0.66 -47.52%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.00 0.0333 0.1153 0.04 0.0241 0.0286 9.59%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/11/15 28/11/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.125 0.15 0.13 0.16 0.18 0.30 0.21 -
P/RPS 1.01 0.00 0.88 4.53 2.77 1.66 0.49 14.27%
P/EPS -625.00 0.00 325.00 160.00 100.00 -3.21 -3.50 160.20%
EY -0.16 0.00 0.31 0.63 1.00 -31.19 -28.57 -61.56%
DY 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 0.00 2.24 1.07 1.67 1.37 0.81 20.93%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/01/16 - 29/08/14 28/08/13 27/08/12 29/08/11 30/08/10 -
Price 0.12 0.00 0.17 0.19 0.41 0.17 0.17 -
P/RPS 0.97 0.00 1.15 5.38 6.31 0.94 0.40 17.74%
P/EPS -600.00 0.00 425.00 190.00 227.78 -1.82 -2.83 168.57%
EY -0.17 0.00 0.24 0.53 0.44 -55.03 -35.29 -62.62%
DY 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.00 2.93 1.27 3.81 0.78 0.65 25.00%

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