[VIZIONE] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 84.58%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 10,966 5,399 19,800 28,323 44,864 57,278 50,363 -22.41%
PBT 363 -1,479 -2,355 -2,320 -15,414 -11,591 828 -12.82%
Tax 0 -16,806 28 -14 -7 393 17 -
NP 363 -18,285 -2,327 -2,334 -15,421 -11,198 845 -13.12%
-
NP to SH 363 -18,285 -2,327 -2,341 -15,184 -8,081 747 -11.32%
-
Tax Rate 0.00% - - - - - -2.05% -
Total Cost 10,603 23,684 22,127 30,657 60,285 68,476 49,518 -22.63%
-
Net Worth 19,671 4,905 12,103 13,730 18,451 31,064 53,324 -15.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 19,671 4,905 12,103 13,730 18,451 31,064 53,324 -15.30%
NOSH 172,857 45,003 44,978 45,019 45,002 44,994 60,859 18.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.31% -338.67% -11.75% -8.24% -34.37% -19.55% 1.68% -
ROE 1.85% -372.75% -19.23% -17.05% -82.29% -26.01% 1.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.34 12.00 44.02 62.91 99.69 127.30 82.75 -34.80%
EPS 0.24 -15.68 -5.17 -5.20 -33.74 -17.96 1.66 -27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.109 0.2691 0.305 0.41 0.6904 0.8762 -28.81%
Adjusted Per Share Value based on latest NOSH - 45,037
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.68 1.32 4.83 6.92 10.95 13.99 12.30 -22.41%
EPS 0.09 -4.46 -0.57 -0.57 -3.71 -1.97 0.18 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.012 0.0296 0.0335 0.0451 0.0759 0.1302 -15.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.20 0.175 0.19 0.41 0.54 0.47 -
P/RPS 2.99 1.67 0.40 0.30 0.41 0.42 0.57 31.78%
P/EPS 90.48 -0.49 -3.38 -3.65 -1.22 -3.01 38.29 15.39%
EY 1.11 -203.15 -29.56 -27.37 -82.29 -33.26 2.61 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.83 0.65 0.62 1.00 0.78 0.54 20.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 24/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.185 0.17 0.17 0.26 0.40 0.51 0.52 -
P/RPS 2.92 1.42 0.39 0.41 0.40 0.40 0.63 29.09%
P/EPS 88.10 -0.42 -3.29 -5.00 -1.19 -2.84 42.37 12.96%
EY 1.14 -239.00 -30.43 -20.00 -84.35 -35.22 2.36 -11.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 0.63 0.85 0.98 0.74 0.59 18.43%

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