[VIZIONE] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -80.88%
YoY- 8.93%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 8,993 10,966 5,399 19,800 28,323 44,864 57,278 -26.53%
PBT -10,081 363 -1,479 -2,355 -2,320 -15,414 -11,591 -2.29%
Tax 0 0 -16,806 28 -14 -7 393 -
NP -10,081 363 -18,285 -2,327 -2,334 -15,421 -11,198 -1.73%
-
NP to SH -10,081 363 -18,285 -2,132 -2,341 -15,184 -8,081 3.75%
-
Tax Rate - 0.00% - - - - - -
Total Cost 19,074 10,603 23,684 22,127 30,657 60,285 68,476 -19.17%
-
Net Worth 32,178 19,671 4,905 12,103 13,730 18,451 31,064 0.58%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 32,178 19,671 4,905 12,103 13,730 18,451 31,064 0.58%
NOSH 288,853 172,857 45,003 44,978 45,019 45,002 44,994 36.29%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -112.10% 3.31% -338.67% -11.75% -8.24% -34.37% -19.55% -
ROE -31.33% 1.85% -372.75% -17.61% -17.05% -82.29% -26.01% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.11 6.34 12.00 44.02 62.91 99.69 127.30 -46.10%
EPS -3.49 0.24 -15.68 -4.74 -5.20 -33.74 -17.96 -23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1138 0.109 0.2691 0.305 0.41 0.6904 -26.19%
Adjusted Per Share Value based on latest NOSH - 45,054
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.20 2.68 1.32 4.83 6.92 10.95 13.99 -26.51%
EPS -2.46 0.09 -4.46 -0.52 -0.57 -3.71 -1.97 3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.048 0.012 0.0296 0.0335 0.0451 0.0759 0.58%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.19 0.19 0.20 0.175 0.19 0.41 0.54 -
P/RPS 6.10 2.99 1.67 0.40 0.30 0.41 0.42 56.13%
P/EPS -5.44 90.48 -0.49 -3.69 -3.65 -1.22 -3.01 10.35%
EY -18.37 1.11 -203.15 -27.09 -27.37 -82.29 -33.26 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.67 1.83 0.65 0.62 1.00 0.78 13.96%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 23/02/11 24/02/10 26/02/09 26/02/08 -
Price 0.22 0.185 0.17 0.17 0.26 0.40 0.51 -
P/RPS 7.07 2.92 1.42 0.39 0.41 0.40 0.40 61.32%
P/EPS -6.30 88.10 -0.42 -3.59 -5.00 -1.19 -2.84 14.18%
EY -15.86 1.14 -239.00 -27.88 -20.00 -84.35 -35.22 -12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.63 1.56 0.63 0.85 0.98 0.74 17.70%

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