[VIZIONE] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 43.2%
YoY- 26.1%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 32,860 50,531 45,580 37,968 31,584 27,769 20,262 38.07%
PBT -7,428 979 252 -3,904 -7,828 288 -2,393 112.93%
Tax -32 -974 -381 -158 2,096 -1,766 -261 -75.35%
NP -7,460 5 -129 -4,062 -5,732 -1,478 -2,654 99.29%
-
NP to SH -4,992 -2,584 -1,149 -3,256 -5,732 -1,478 -2,654 52.43%
-
Tax Rate - 99.49% 151.19% - - 613.19% - -
Total Cost 40,320 50,526 45,709 42,030 37,316 29,247 22,917 45.78%
-
Net Worth 38,259 39,412 24,243 22,935 22,982 47,579 24,774 33.64%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 38,259 39,412 24,243 22,935 22,982 47,579 24,774 33.64%
NOSH 45,054 44,991 44,895 44,972 45,062 44,954 45,045 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -22.70% 0.01% -0.28% -10.70% -18.15% -5.32% -13.10% -
ROE -13.05% -6.56% -4.74% -14.20% -24.94% -3.11% -10.72% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 72.93 112.31 101.52 84.43 70.09 61.77 44.98 38.05%
EPS -11.08 -5.74 -2.56 -7.24 -12.72 -3.28 -5.89 52.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8492 0.876 0.54 0.51 0.51 1.0584 0.55 33.62%
Adjusted Per Share Value based on latest NOSH - 45,348
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.02 12.34 11.13 9.27 7.71 6.78 4.95 37.98%
EPS -1.22 -0.63 -0.28 -0.80 -1.40 -0.36 -0.65 52.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.0962 0.0592 0.056 0.0561 0.1162 0.0605 33.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.59 0.48 0.63 0.50 0.99 1.04 1.15 -
P/RPS 0.81 0.43 0.62 0.59 1.41 1.68 2.56 -53.59%
P/EPS -5.32 -8.36 -24.61 -6.91 -7.78 -31.63 -19.51 -57.98%
EY -18.78 -11.97 -4.06 -14.48 -12.85 -3.16 -5.12 138.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 1.17 0.98 1.94 0.98 2.09 -52.26%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 23/11/05 29/08/05 26/05/05 25/02/05 25/11/04 -
Price 0.41 0.30 0.62 0.50 0.45 1.05 1.08 -
P/RPS 0.56 0.27 0.61 0.59 0.64 1.70 2.40 -62.13%
P/EPS -3.70 -5.22 -24.22 -6.91 -3.54 -31.94 -18.33 -65.62%
EY -27.02 -19.14 -4.13 -14.48 -28.27 -3.13 -5.46 190.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 1.15 0.98 0.88 0.99 1.96 -60.89%

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