[VIZIONE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.18%
YoY- 546.15%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,537 1,873 3,027 2,556 3,496 2,525 2,525 -28.11%
PBT -9,463 -2,426 74 84 85 141 124 -
Tax 0 0 0 0 0 0 0 -
NP -9,463 -2,426 74 84 85 141 124 -
-
NP to SH -9,463 -2,426 74 84 85 141 124 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,000 4,299 2,953 2,472 3,411 2,384 2,401 175.08%
-
Net Worth 32,139 40,722 36,851 19,202 19,345 21,502 14,811 67.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,139 40,722 36,851 19,202 19,345 21,502 14,811 67.37%
NOSH 288,506 288,809 246,666 167,999 169,999 176,250 137,777 63.45%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -615.68% -129.52% 2.44% 3.29% 2.43% 5.58% 4.91% -
ROE -29.44% -5.96% 0.20% 0.44% 0.44% 0.66% 0.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.53 0.65 1.23 1.52 2.06 1.43 1.83 -56.12%
EPS -3.28 -0.84 0.03 0.05 0.06 0.08 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.141 0.1494 0.1143 0.1138 0.122 0.1075 2.39%
Adjusted Per Share Value based on latest NOSH - 167,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.08 0.09 0.15 0.12 0.17 0.12 0.12 -23.62%
EPS -0.46 -0.12 0.00 0.00 0.00 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0199 0.018 0.0094 0.0094 0.0105 0.0072 67.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.19 0.225 0.16 0.19 0.19 0.26 0.18 -
P/RPS 35.66 34.69 13.04 12.49 9.24 18.15 9.82 135.70%
P/EPS -5.79 -26.79 533.33 380.00 380.00 325.00 200.00 -
EY -17.26 -3.73 0.19 0.26 0.26 0.31 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.60 1.07 1.66 1.67 2.13 1.67 1.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 31/05/13 28/02/13 30/11/12 27/08/12 -
Price 0.22 0.185 0.19 0.185 0.185 0.26 0.41 -
P/RPS 41.30 28.53 15.48 12.16 9.00 18.15 22.37 50.32%
P/EPS -6.71 -22.02 633.33 370.00 370.00 325.00 455.56 -
EY -14.91 -4.54 0.16 0.27 0.27 0.31 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.31 1.27 1.62 1.63 2.13 3.81 -35.50%

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