[VIZIONE] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -668.49%
YoY- 85.4%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
28/02/17 29/02/16 28/02/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 40,496 37,951 51,224 10,952 8,249 9,516 23,519 8.83%
PBT 1,993 -790 620 -2,183 -346 -4,336 -1,286 -
Tax -919 -379 0 0 -14,601 28 -17 86.18%
NP 1,074 -1,169 620 -2,183 -14,947 -4,308 -1,303 -
-
NP to SH 1,074 -1,169 620 -2,183 -14,947 -4,308 -1,492 -
-
Tax Rate 46.11% - 0.00% - - - - -
Total Cost 39,422 39,120 50,604 13,135 23,196 13,824 24,822 7.47%
-
Net Worth 74,886 15,190 0 40,722 0 14,939 11,430 34.02%
Dividend
28/02/17 29/02/16 28/02/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 591 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
28/02/17 29/02/16 28/02/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 74,886 15,190 0 40,722 0 14,939 11,430 34.02%
NOSH 874,841 284,999 290,909 288,809 176,250 84,855 45,000 58.76%
Ratio Analysis
28/02/17 29/02/16 28/02/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.65% -3.08% 1.21% -19.93% -181.20% -45.27% -5.54% -
ROE 1.43% -7.70% 0.00% -5.36% 0.00% -28.84% -13.05% -
Per Share
28/02/17 29/02/16 28/02/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.63 13.32 17.61 3.79 4.68 21.15 52.26 -31.44%
EPS 0.12 -0.41 0.21 -0.76 -8.48 -9.57 -3.32 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0856 0.0533 0.00 0.141 0.00 0.332 0.254 -15.58%
Adjusted Per Share Value based on latest NOSH - 288,809
28/02/17 29/02/16 28/02/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.89 9.27 12.51 2.67 2.01 2.32 5.74 8.84%
EPS 0.26 -0.29 0.15 -0.53 -3.65 -1.05 -0.36 -
DPS 0.00 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.0371 0.00 0.0994 0.00 0.0365 0.0279 34.03%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/17 29/02/16 27/02/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.115 0.12 0.165 0.225 0.26 0.16 0.19 -
P/RPS 2.48 0.90 0.94 5.93 5.56 0.76 0.36 35.07%
P/EPS 93.67 -29.26 77.42 -29.77 -3.07 -1.67 -5.73 -
EY 1.07 -3.42 1.29 -3.36 -32.62 -59.83 -17.45 -
DY 0.00 1.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.25 0.00 1.60 0.00 0.48 0.75 9.46%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/04/17 22/04/16 - 29/11/13 30/11/12 22/11/11 23/11/10 -
Price 0.135 0.115 0.00 0.185 0.26 0.16 0.20 -
P/RPS 2.92 0.86 0.00 4.88 5.56 0.76 0.38 37.39%
P/EPS 109.97 -28.04 0.00 -24.48 -3.07 -1.67 -6.03 -
EY 0.91 -3.57 0.00 -4.09 -32.62 -59.83 -16.58 -
DY 0.00 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.16 0.00 1.31 0.00 0.48 0.79 11.40%

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