[VIZIONE] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 102.43%
YoY- 101.99%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 36,708 43,124 8,993 10,966 5,399 19,800 28,323 4.12%
PBT 452 50 -25,584 363 -3,684 -2,355 -2,320 -
Tax -339 -691 0 0 -14,601 28 -11 70.58%
NP 113 -641 -25,584 363 -18,285 -2,327 -2,331 -
-
NP to SH 113 -641 -25,584 363 -18,285 -2,132 -2,341 -
-
Tax Rate 75.00% 1,382.00% - 0.00% - - - -
Total Cost 36,595 43,765 34,577 10,603 23,684 22,127 30,654 2.79%
-
Net Worth 15,954 16,349 32,139 19,345 5,220 12,124 13,736 2.35%
Dividend
31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 591 - - - - - - -
Div Payout % 523.76% - - - - - - -
Equity
31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 15,954 16,349 32,139 19,345 5,220 12,124 13,736 2.35%
NOSH 286,956 296,190 288,506 169,999 45,004 45,054 45,037 33.44%
Ratio Analysis
31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.31% -1.49% -284.49% 3.31% -338.67% -11.75% -8.23% -
ROE 0.71% -3.92% -79.60% 1.88% -350.25% -17.58% -17.04% -
Per Share
31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.79 14.56 3.12 6.45 12.00 43.95 62.89 -21.97%
EPS 0.04 -0.22 -8.87 0.21 -40.63 -4.73 -5.20 -
DPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0552 0.1114 0.1138 0.116 0.2691 0.305 -23.29%
Adjusted Per Share Value based on latest NOSH - 169,999
31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.96 10.53 2.20 2.68 1.32 4.83 6.92 4.10%
EPS 0.03 -0.16 -6.25 0.09 -4.46 -0.52 -0.57 -
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0399 0.0785 0.0472 0.0127 0.0296 0.0335 2.39%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/05/16 29/05/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.125 0.18 0.19 0.19 0.20 0.175 0.19 -
P/RPS 0.98 1.24 6.10 2.95 1.67 0.40 0.30 20.25%
P/EPS 317.43 -83.17 -2.14 88.98 -0.49 -3.70 -3.66 -
EY 0.32 -1.20 -46.67 1.12 -203.15 -27.04 -27.36 -
DY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 3.26 1.71 1.67 1.72 0.65 0.62 22.23%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 21/07/16 - 28/02/14 28/02/13 28/02/12 23/02/11 24/02/10 -
Price 0.12 0.00 0.22 0.185 0.17 0.17 0.26 -
P/RPS 0.94 0.00 7.06 2.87 1.42 0.39 0.41 13.79%
P/EPS 304.73 0.00 -2.48 86.64 -0.42 -3.59 -5.00 -
EY 0.33 0.00 -40.31 1.15 -239.00 -27.84 -19.99 -
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 0.00 1.97 1.63 1.47 0.63 0.85 15.63%

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