[VIZIONE] YoY Annualized Quarter 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- 56.01%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 9,680 13,444 15,268 19,272 49,064 43,800 32,860 -18.41%
PBT 52 1,128 -5,652 -7,716 -8,992 -7,848 -7,428 -
Tax 0 0 0 0 -36 -12 -32 -
NP 52 1,128 -5,652 -7,716 -9,028 -7,860 -7,460 -
-
NP to SH 52 1,128 -4,748 -6,680 -7,132 -5,944 -4,992 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 9,628 12,316 20,920 26,988 58,092 51,660 40,320 -21.21%
-
Net Worth 13,910 12,188 12,139 16,654 29,977 37,969 38,259 -15.50%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 13,910 12,188 12,139 16,654 29,977 37,969 38,259 -15.50%
NOSH 130,000 44,761 44,962 45,013 45,025 45,030 45,054 19.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.54% 8.39% -37.02% -40.04% -18.40% -17.95% -22.70% -
ROE 0.37% 9.25% -39.11% -40.11% -23.79% -15.65% -13.05% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.45 30.03 33.96 42.81 108.97 97.27 72.93 -31.60%
EPS 0.04 2.52 -10.56 -14.84 -15.84 -13.20 -11.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.2723 0.27 0.37 0.6658 0.8432 0.8492 -29.17%
Adjusted Per Share Value based on latest NOSH - 45,013
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.47 0.66 0.75 0.94 2.40 2.14 1.60 -18.45%
EPS 0.00 0.06 -0.23 -0.33 -0.35 -0.29 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.006 0.0059 0.0081 0.0146 0.0185 0.0187 -15.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.20 0.18 0.27 0.38 0.56 0.52 0.59 -
P/RPS 2.69 0.60 0.80 0.89 0.51 0.53 0.81 22.12%
P/EPS 500.00 7.14 -2.56 -2.56 -3.54 -3.94 -5.32 -
EY 0.20 14.00 -39.11 -39.05 -28.29 -25.38 -18.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.66 1.00 1.03 0.84 0.62 0.69 18.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 30/05/11 26/05/10 27/05/09 22/05/08 28/05/07 31/05/06 -
Price 0.17 0.27 0.22 0.26 0.55 0.49 0.41 -
P/RPS 2.28 0.90 0.65 0.61 0.50 0.50 0.56 26.33%
P/EPS 425.00 10.71 -2.08 -1.75 -3.47 -3.71 -3.70 -
EY 0.24 9.33 -48.00 -57.08 -28.80 -26.94 -27.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.99 0.81 0.70 0.83 0.58 0.48 22.07%

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