[VIZIONE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 20.63%
YoY- 87.67%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 11,102 4,458 19,344 27,322 37,415 58,595 53,097 -22.94%
PBT 434 -3,953 -660 -1,804 -15,094 -11,875 722 -8.12%
Tax 0 -14,601 28 -11 1 386 22 -
NP 434 -18,554 -632 -1,815 -15,093 -11,489 744 -8.58%
-
NP to SH 434 -18,554 -663 -1,858 -15,071 -8,378 705 -7.76%
-
Tax Rate 0.00% - - - - - -3.05% -
Total Cost 10,668 23,012 19,976 29,137 52,508 70,084 52,353 -23.27%
-
Net Worth 19,202 13,910 12,188 12,139 16,654 29,977 37,969 -10.73%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 19,202 13,910 12,188 12,139 16,654 29,977 37,969 -10.73%
NOSH 167,999 130,000 44,761 44,962 45,013 45,025 45,030 24.51%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.91% -416.20% -3.27% -6.64% -40.34% -19.61% 1.40% -
ROE 2.26% -133.39% -5.44% -15.31% -90.49% -27.95% 1.86% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.61 3.43 43.22 60.77 83.12 130.14 117.91 -38.10%
EPS 0.26 -14.27 -1.48 -4.13 -33.48 -18.61 1.57 -25.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.107 0.2723 0.27 0.37 0.6658 0.8432 -28.30%
Adjusted Per Share Value based on latest NOSH - 44,962
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.71 1.09 4.72 6.67 9.14 14.31 12.97 -22.94%
EPS 0.11 -4.53 -0.16 -0.45 -3.68 -2.05 0.17 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.034 0.0298 0.0296 0.0407 0.0732 0.0927 -10.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.19 0.20 0.18 0.27 0.38 0.56 0.52 -
P/RPS 2.88 5.83 0.42 0.44 0.46 0.43 0.44 36.73%
P/EPS 73.55 -1.40 -12.15 -6.53 -1.13 -3.01 33.21 14.15%
EY 1.36 -71.36 -8.23 -15.31 -88.11 -33.23 3.01 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.87 0.66 1.00 1.03 0.84 0.62 17.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 24/05/12 30/05/11 26/05/10 27/05/09 22/05/08 28/05/07 -
Price 0.185 0.17 0.27 0.22 0.26 0.55 0.49 -
P/RPS 2.80 4.96 0.62 0.36 0.31 0.42 0.42 37.14%
P/EPS 71.61 -1.19 -18.23 -5.32 -0.78 -2.96 31.30 14.77%
EY 1.40 -83.95 -5.49 -18.78 -128.77 -33.83 3.20 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.59 0.99 0.81 0.70 0.83 0.58 18.65%

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