[VIZIONE] YoY TTM 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- -1071.97%
YoY- -7147.93%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 49,103 36,708 43,124 8,993 10,966 5,399 19,800 15.19%
PBT 2,122 452 50 -25,584 363 -3,684 -2,355 -
Tax -1,543 -339 -691 0 0 -14,601 28 -
NP 579 113 -641 -25,584 363 -18,285 -2,327 -
-
NP to SH 579 113 -641 -25,584 363 -18,285 -2,132 -
-
Tax Rate 72.71% 75.00% 1,382.00% - 0.00% - - -
Total Cost 48,524 36,595 43,765 34,577 10,603 23,684 22,127 13.01%
-
Net Worth 75,062 15,954 16,349 32,139 19,345 5,220 12,124 32.84%
Dividend
31/05/17 31/05/16 31/05/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 591 - - - - - -
Div Payout % - 523.76% - - - - - -
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 15,954 16,349 32,139 19,345 5,220 12,124 32.84%
NOSH 874,855 286,956 296,190 288,506 169,999 45,004 45,054 58.73%
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% -1.49% -284.49% 3.31% -338.67% -11.75% -
ROE 0.77% 0.71% -3.92% -79.60% 1.88% -350.25% -17.58% -
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 12.79 14.56 3.12 6.45 12.00 43.95 -27.43%
EPS 0.07 0.04 -0.22 -8.87 0.21 -40.63 -4.73 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.0556 0.0552 0.1114 0.1138 0.116 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 10.53 2.20 2.68 1.32 4.83 15.21%
EPS 0.14 0.03 -0.16 -6.25 0.09 -4.46 -0.52 -
DPS 0.00 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1833 0.039 0.0399 0.0785 0.0472 0.0127 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 0.98 1.24 6.10 2.95 1.67 0.40 29.85%
P/EPS 181.32 317.43 -83.17 -2.14 88.98 -0.49 -3.70 -
EY 0.55 0.32 -1.20 -46.67 1.12 -203.15 -27.04 -
DY 0.00 1.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.25 3.26 1.71 1.67 1.72 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 - 28/02/14 28/02/13 28/02/12 23/02/11 -
Price 0.115 0.12 0.00 0.22 0.185 0.17 0.17 -
P/RPS 2.05 0.94 0.00 7.06 2.87 1.42 0.39 29.50%
P/EPS 173.76 304.73 0.00 -2.48 86.64 -0.42 -3.59 -
EY 0.58 0.33 0.00 -40.31 1.15 -239.00 -27.84 -
DY 0.00 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.16 0.00 1.97 1.63 1.47 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