[VIZIONE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 57.57%
YoY- 61.78%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 9,960 6,160 19,872 26,277 44,572 42,413 47,032 -22.77%
PBT 370 -4,080 -1,438 -2,817 -6,936 -9,117 -400 -
Tax 0 0 0 4 -9 -4 8 -
NP 370 -4,080 -1,438 -2,813 -6,945 -9,121 -392 -
-
NP to SH 370 -4,080 -1,178 -2,310 -6,045 -7,317 117 21.13%
-
Tax Rate 0.00% - - - - - - -
Total Cost 9,589 10,240 21,310 29,090 51,517 51,534 47,424 -23.36%
-
Net Worth 21,197 14,939 11,455 13,503 28,787 33,985 37,914 -9.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 21,197 14,939 11,455 13,503 28,787 33,985 37,914 -9.22%
NOSH 173,749 84,855 45,102 45,012 44,980 44,983 43,999 25.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.72% -66.23% -7.24% -10.71% -15.58% -21.51% -0.83% -
ROE 1.75% -27.31% -10.29% -17.11% -21.00% -21.53% 0.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.73 13.69 44.06 58.38 99.09 94.29 106.89 -38.56%
EPS 0.21 -9.07 -2.61 -5.13 -13.44 -16.27 0.27 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.332 0.254 0.30 0.64 0.7555 0.8617 -27.78%
Adjusted Per Share Value based on latest NOSH - 44,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.43 1.50 4.85 6.42 10.88 10.36 11.48 -22.78%
EPS 0.09 -1.00 -0.29 -0.56 -1.48 -1.79 0.03 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0518 0.0365 0.028 0.033 0.0703 0.083 0.0926 -9.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.16 0.19 0.22 0.43 0.59 0.52 -
P/RPS 4.54 1.17 0.43 0.38 0.43 0.63 0.49 44.87%
P/EPS 121.88 -1.76 -7.27 -4.29 -3.20 -3.63 195.00 -7.52%
EY 0.82 -56.67 -13.75 -23.33 -31.26 -27.57 0.51 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.48 0.75 0.73 0.67 0.78 0.60 23.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 22/11/11 23/11/10 23/11/09 26/11/08 29/11/07 21/11/06 -
Price 0.26 0.16 0.20 0.19 0.34 0.55 0.50 -
P/RPS 4.54 1.17 0.45 0.33 0.34 0.58 0.47 45.88%
P/EPS 121.88 -1.76 -7.65 -3.70 -2.53 -3.38 187.50 -6.92%
EY 0.82 -56.67 -13.07 -27.02 -39.53 -29.58 0.53 7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.48 0.79 0.63 0.53 0.73 0.58 24.18%

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