[VIZIONE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.74%
YoY- -79.89%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,323 31,143 33,475 37,415 44,863 58,897 58,448 -38.22%
PBT -2,320 -12,325 -14,498 -15,094 -15,413 -9,953 -10,711 -63.83%
Tax -11 6 3 1 -8 387 387 -
NP -2,331 -12,319 -14,495 -15,093 -15,421 -9,566 -10,324 -62.82%
-
NP to SH -2,341 -12,383 -14,327 -15,071 -15,184 -7,128 -7,731 -54.80%
-
Tax Rate - - - - - - - -
Total Cost 30,654 43,462 47,970 52,508 60,284 68,463 68,772 -41.56%
-
Net Worth 13,736 13,500 14,850 16,654 18,447 28,800 28,468 -38.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 13,736 13,500 14,850 16,654 18,447 28,800 28,468 -38.40%
NOSH 45,037 44,999 45,000 45,013 44,993 45,000 45,037 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -8.23% -39.56% -43.30% -40.34% -34.37% -16.24% -17.66% -
ROE -17.04% -91.73% -96.48% -90.49% -82.31% -24.75% -27.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.89 69.21 74.39 83.12 99.71 130.88 129.78 -38.22%
EPS -5.20 -27.52 -31.84 -33.48 -33.75 -15.84 -17.17 -54.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.305 0.30 0.33 0.37 0.41 0.64 0.6321 -38.39%
Adjusted Per Share Value based on latest NOSH - 45,013
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.38 1.52 1.63 1.83 2.19 2.88 2.85 -38.25%
EPS -0.11 -0.60 -0.70 -0.74 -0.74 -0.35 -0.38 -56.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0066 0.0073 0.0081 0.009 0.0141 0.0139 -38.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.22 0.25 0.38 0.41 0.43 0.49 -
P/RPS 0.30 0.32 0.34 0.46 0.41 0.33 0.38 -14.54%
P/EPS -3.66 -0.80 -0.79 -1.13 -1.21 -2.71 -2.85 18.09%
EY -27.36 -125.08 -127.35 -88.11 -82.31 -36.84 -35.03 -15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.76 1.03 1.00 0.67 0.78 -14.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 24/08/09 27/05/09 26/02/09 26/11/08 26/08/08 -
Price 0.26 0.19 0.20 0.26 0.40 0.34 0.42 -
P/RPS 0.41 0.27 0.27 0.31 0.40 0.26 0.32 17.91%
P/EPS -5.00 -0.69 -0.63 -0.78 -1.19 -2.15 -2.45 60.68%
EY -19.99 -144.83 -159.19 -128.77 -84.37 -46.59 -40.87 -37.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.63 0.61 0.70 0.98 0.53 0.66 18.31%

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