[VIZIONE] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 10,966 5,399 19,800 28,323 44,863 57,279 50,362 -22.41%
PBT 363 -3,684 -2,355 -2,320 -15,413 -11,589 827 -12.81%
Tax 0 -14,601 28 -11 -8 392 17 -
NP 363 -18,285 -2,327 -2,331 -15,421 -11,197 844 -13.10%
-
NP to SH 363 -18,285 -2,132 -2,341 -15,184 -8,081 943 -14.69%
-
Tax Rate 0.00% - - - - - -2.06% -
Total Cost 10,603 23,684 22,127 30,654 60,284 68,476 49,518 -22.63%
-
Net Worth 19,345 5,220 12,124 13,736 18,447 31,091 39,514 -11.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 19,345 5,220 12,124 13,736 18,447 31,091 39,514 -11.21%
NOSH 169,999 45,004 45,054 45,037 44,993 45,034 45,098 24.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.31% -338.67% -11.75% -8.23% -34.37% -19.55% 1.68% -
ROE 1.88% -350.25% -17.58% -17.04% -82.31% -25.99% 2.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.45 12.00 43.95 62.89 99.71 127.19 111.67 -37.79%
EPS 0.21 -40.63 -4.73 -5.20 -33.75 -17.94 2.09 -31.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.116 0.2691 0.305 0.41 0.6904 0.8762 -28.81%
Adjusted Per Share Value based on latest NOSH - 45,037
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.68 1.32 4.83 6.92 10.95 13.99 12.30 -22.41%
EPS 0.09 -4.46 -0.52 -0.57 -3.71 -1.97 0.23 -14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0127 0.0296 0.0335 0.045 0.0759 0.0965 -11.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.20 0.175 0.19 0.41 0.54 0.47 -
P/RPS 2.95 1.67 0.40 0.30 0.41 0.42 0.42 38.34%
P/EPS 88.98 -0.49 -3.70 -3.66 -1.21 -3.01 22.48 25.74%
EY 1.12 -203.15 -27.04 -27.36 -82.31 -33.23 4.45 -20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.72 0.65 0.62 1.00 0.78 0.54 20.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 24/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.185 0.17 0.17 0.26 0.40 0.51 0.52 -
P/RPS 2.87 1.42 0.39 0.41 0.40 0.40 0.47 35.15%
P/EPS 86.64 -0.42 -3.59 -5.00 -1.19 -2.84 24.87 23.09%
EY 1.15 -239.00 -27.84 -19.99 -84.37 -35.18 4.02 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.47 0.63 0.85 0.98 0.74 0.59 18.43%

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