[VIZIONE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -53.81%
YoY- 87.95%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,952 8,249 9,516 23,519 31,143 58,897 46,899 -21.50%
PBT -2,183 -346 -4,336 -1,286 -12,325 -9,953 -5,709 -14.79%
Tax 0 -14,601 28 -17 6 387 8 -
NP -2,183 -14,947 -4,308 -1,303 -12,319 -9,566 -5,701 -14.77%
-
NP to SH -2,183 -14,947 -4,308 -1,492 -12,383 -7,128 -4,632 -11.77%
-
Tax Rate - - - - - - - -
Total Cost 13,135 23,196 13,824 24,822 43,462 68,463 52,600 -20.62%
-
Net Worth 40,722 0 14,939 11,430 13,500 28,800 33,997 3.05%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 40,722 0 14,939 11,430 13,500 28,800 33,997 3.05%
NOSH 288,809 176,250 84,855 45,000 44,999 45,000 44,999 36.28%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -19.93% -181.20% -45.27% -5.54% -39.56% -16.24% -12.16% -
ROE -5.36% 0.00% -28.84% -13.05% -91.73% -24.75% -13.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.79 4.68 21.15 52.26 69.21 130.88 104.22 -42.41%
EPS -0.76 -8.48 -9.57 -3.32 -27.52 -15.84 -10.29 -35.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.00 0.332 0.254 0.30 0.64 0.7555 -24.38%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.67 2.01 2.32 5.74 7.60 14.38 11.45 -21.52%
EPS -0.53 -3.65 -1.05 -0.36 -3.02 -1.74 -1.13 -11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.00 0.0365 0.0279 0.033 0.0703 0.083 3.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.225 0.26 0.16 0.19 0.22 0.43 0.59 -
P/RPS 5.93 5.56 0.76 0.36 0.32 0.33 0.57 47.69%
P/EPS -29.77 -3.07 -1.67 -5.73 -0.80 -2.71 -5.73 31.57%
EY -3.36 -32.62 -59.83 -17.45 -125.08 -36.84 -17.45 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.00 0.48 0.75 0.73 0.67 0.78 12.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 22/11/11 23/11/10 23/11/09 26/11/08 29/11/07 -
Price 0.185 0.26 0.16 0.20 0.19 0.34 0.55 -
P/RPS 4.88 5.56 0.76 0.38 0.27 0.26 0.53 44.72%
P/EPS -24.48 -3.07 -1.67 -6.03 -0.69 -2.15 -5.34 28.85%
EY -4.09 -32.62 -59.83 -16.58 -144.83 -46.59 -18.72 -22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 0.48 0.79 0.63 0.53 0.73 10.22%

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