[VIZIONE] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -348.16%
YoY- -757.65%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 9,960 9,890 9,680 5,399 6,160 8,126 13,444 -18.07%
PBT 370 274 52 -1,479 -4,080 -4,210 1,128 -52.34%
Tax 0 0 0 -16,806 0 0 0 -
NP 370 274 52 -18,285 -4,080 -4,210 1,128 -52.34%
-
NP to SH 370 274 52 -18,285 -4,080 -4,210 1,128 -52.34%
-
Tax Rate 0.00% 0.00% 0.00% - - - 0.00% -
Total Cost 9,589 9,616 9,628 23,684 10,240 12,336 12,316 -15.32%
-
Net Worth 21,197 16,363 13,910 4,905 14,939 9,868 12,188 44.47%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 21,197 16,363 13,910 4,905 14,939 9,868 12,188 44.47%
NOSH 173,749 152,222 130,000 45,003 84,855 45,000 44,761 146.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.72% 2.77% 0.54% -338.67% -66.23% -51.81% 8.39% -
ROE 1.75% 1.67% 0.37% -372.75% -27.31% -42.66% 9.25% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.73 6.50 7.45 12.00 13.69 18.06 30.03 -66.75%
EPS 0.21 0.18 0.04 -15.68 -9.07 -9.36 2.52 -80.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1075 0.107 0.109 0.332 0.2193 0.2723 -41.36%
Adjusted Per Share Value based on latest NOSH - 45,004
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.43 2.41 2.36 1.32 1.50 1.98 3.28 -18.07%
EPS 0.09 0.07 0.01 -4.46 -1.00 -1.03 0.28 -52.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0518 0.04 0.034 0.012 0.0365 0.0241 0.0298 44.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.26 0.18 0.20 0.20 0.16 0.30 0.18 -
P/RPS 4.54 2.77 2.69 1.67 1.17 1.66 0.60 284.00%
P/EPS 121.88 100.00 500.00 -0.49 -1.76 -3.21 7.14 559.54%
EY 0.82 1.00 0.20 -203.15 -56.67 -31.19 14.00 -84.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.67 1.87 1.83 0.48 1.37 0.66 117.91%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 27/08/12 24/05/12 28/02/12 22/11/11 29/08/11 30/05/11 -
Price 0.26 0.41 0.17 0.17 0.16 0.17 0.27 -
P/RPS 4.54 6.31 2.28 1.42 1.17 0.94 0.90 193.26%
P/EPS 121.88 227.78 425.00 -0.42 -1.76 -1.82 10.71 403.69%
EY 0.82 0.44 0.24 -239.00 -56.67 -55.03 9.33 -80.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 3.81 1.59 1.56 0.48 0.78 0.99 66.42%

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