[VIZIONE] QoQ 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,952 11,604 11,102 10,966 8,249 6,281 4,458 81.96%
PBT -2,183 384 434 363 -346 -1,442 -3,953 -32.66%
Tax 0 0 0 0 -14,601 -14,601 -14,601 -
NP -2,183 384 434 363 -14,947 -16,043 -18,554 -75.95%
-
NP to SH -2,183 384 434 363 -14,947 -16,043 -18,554 -75.95%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 13,135 11,220 10,668 10,603 23,196 22,324 23,012 -31.16%
-
Net Worth 40,722 36,851 19,202 19,345 0 0 13,910 104.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 40,722 36,851 19,202 19,345 0 0 13,910 104.51%
NOSH 288,809 246,666 167,999 169,999 176,250 137,777 130,000 70.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -19.93% 3.31% 3.91% 3.31% -181.20% -255.42% -416.20% -
ROE -5.36% 1.04% 2.26% 1.88% 0.00% 0.00% -133.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.79 4.70 6.61 6.45 4.68 4.56 3.43 6.87%
EPS -0.76 0.16 0.26 0.21 -8.48 -11.64 -14.27 -85.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.1494 0.1143 0.1138 0.00 0.00 0.107 20.17%
Adjusted Per Share Value based on latest NOSH - 169,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.67 2.83 2.71 2.68 2.01 1.53 1.09 81.61%
EPS -0.53 0.09 0.11 0.09 -3.65 -3.92 -4.53 -76.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.09 0.0469 0.0472 0.00 0.00 0.034 104.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.225 0.16 0.19 0.19 0.26 0.18 0.20 -
P/RPS 5.93 3.40 2.88 2.95 5.56 3.95 5.83 1.13%
P/EPS -29.77 102.78 73.55 88.98 -3.07 -1.55 -1.40 666.11%
EY -3.36 0.97 1.36 1.12 -32.62 -64.69 -71.36 -86.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.07 1.66 1.67 0.00 0.00 1.87 -9.86%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 31/05/13 28/02/13 30/11/12 27/08/12 24/05/12 -
Price 0.185 0.19 0.185 0.185 0.26 0.41 0.17 -
P/RPS 4.88 4.04 2.80 2.87 5.56 8.99 4.96 -1.07%
P/EPS -24.48 122.05 71.61 86.64 -3.07 -3.52 -1.19 649.39%
EY -4.09 0.82 1.40 1.15 -32.62 -28.40 -83.95 -86.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.27 1.62 1.63 0.00 0.00 1.59 -12.10%

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