[VIZIONE] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -233.37%
YoY- -2877.14%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 49,104 36,708 96,361 8,993 10,966 5,399 19,800 15.19%
PBT 2,121 453 -180 -10,081 363 -1,479 -2,355 -
Tax -1,543 -340 -736 0 0 -16,806 28 -
NP 578 113 -916 -10,081 363 -18,285 -2,327 -
-
NP to SH 578 113 -916 -10,081 363 -18,285 -2,132 -
-
Tax Rate 72.75% 75.06% - - 0.00% - - -
Total Cost 48,526 36,595 97,277 19,074 10,603 23,684 22,127 13.01%
-
Net Worth 75,062 15,706 16,251 32,178 19,671 4,905 12,103 32.88%
Dividend
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 75,062 15,706 16,251 32,178 19,671 4,905 12,103 32.88%
NOSH 874,855 282,500 296,190 288,853 172,857 45,003 44,978 58.77%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.18% 0.31% -0.95% -112.10% 3.31% -338.67% -11.75% -
ROE 0.77% 0.72% -5.64% -31.33% 1.85% -372.75% -17.61% -
Per Share
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.61 12.99 32.61 3.11 6.34 12.00 44.02 -27.45%
EPS 0.07 0.04 -0.31 -3.49 0.24 -15.68 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.0556 0.055 0.1114 0.1138 0.109 0.2691 -16.31%
Adjusted Per Share Value based on latest NOSH - 288,506
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.99 8.96 23.53 2.20 2.68 1.32 4.83 15.21%
EPS 0.14 0.03 -0.22 -2.46 0.09 -4.46 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.0384 0.0397 0.0786 0.048 0.012 0.0296 32.84%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/17 31/05/16 29/05/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.12 0.125 0.18 0.19 0.19 0.20 0.175 -
P/RPS 2.14 0.96 0.00 6.10 2.99 1.67 0.40 29.85%
P/EPS 181.63 312.50 0.00 -5.44 90.48 -0.49 -3.69 -
EY 0.55 0.32 0.00 -18.37 1.11 -203.15 -27.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.25 3.26 1.71 1.67 1.83 0.65 12.69%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/07/17 21/07/16 04/09/15 28/02/14 28/02/13 28/02/12 23/02/11 -
Price 0.115 0.12 0.125 0.22 0.185 0.17 0.17 -
P/RPS 2.05 0.92 0.00 7.07 2.92 1.42 0.39 29.50%
P/EPS 174.06 300.00 0.00 -6.30 88.10 -0.42 -3.59 -
EY 0.57 0.33 0.00 -15.86 1.14 -239.00 -27.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.16 2.26 1.97 1.63 1.56 0.63 12.47%

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