[VIZIONE] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 62.07%
YoY- -202.06%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 9,632 9,736 20,639 22,013 15,266 12,916 43,960 -63.75%
PBT -1,606 -1,152 -1,165 -1,085 -3,044 -3,936 1,988 -
Tax -294 -300 183 -102 3,044 3,936 -1,502 -66.38%
NP -1,900 -1,452 -982 -1,188 0 0 486 -
-
NP to SH -1,900 -1,452 -982 -1,188 -3,132 -4,012 486 -
-
Tax Rate - - - - - - 75.55% -
Total Cost 11,532 11,188 21,621 23,201 15,266 12,916 43,474 -58.81%
-
Net Worth 50,426 52,881 53,503 53,999 55,799 62,968 57,149 -8.02%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,496 2,999 4,499 - 11,249 -
Div Payout % - - 0.00% 0.00% 0.00% - 2,314.81% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 50,426 52,881 53,503 53,999 55,799 62,968 57,149 -8.02%
NOSH 45,023 44,814 44,961 44,999 44,999 44,977 44,999 0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -19.73% -14.91% -4.76% -5.40% 0.00% 0.00% 1.11% -
ROE -3.77% -2.75% -1.84% -2.20% -5.61% -6.37% 0.85% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.39 21.72 45.90 48.92 33.92 28.72 97.69 -63.77%
EPS -4.22 -3.24 -2.18 -2.64 -6.96 -8.92 1.08 -
DPS 0.00 0.00 10.00 6.67 10.00 0.00 25.00 -
NAPS 1.12 1.18 1.19 1.20 1.24 1.40 1.27 -8.05%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.35 2.38 5.04 5.38 3.73 3.15 10.73 -63.76%
EPS -0.46 -0.35 -0.24 -0.29 -0.76 -0.98 0.12 -
DPS 0.00 0.00 1.10 0.73 1.10 0.00 2.75 -
NAPS 0.1231 0.1291 0.1306 0.1319 0.1363 0.1538 0.1395 -8.02%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.51 1.46 1.48 1.98 2.26 2.54 2.63 -
P/RPS 7.06 6.72 3.22 4.05 6.66 8.85 2.69 90.60%
P/EPS -35.78 -45.06 -67.76 -75.00 -32.47 -28.48 243.52 -
EY -2.79 -2.22 -1.48 -1.33 -3.08 -3.51 0.41 -
DY 0.00 0.00 6.76 3.37 4.42 0.00 9.51 -
P/NAPS 1.35 1.24 1.24 1.65 1.82 1.81 2.07 -24.85%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 21/05/03 26/02/03 26/11/02 29/08/02 29/05/02 22/02/02 -
Price 1.59 1.48 1.48 1.88 2.03 2.68 2.50 -
P/RPS 7.43 6.81 3.22 3.84 5.98 9.33 2.56 103.86%
P/EPS -37.68 -45.68 -67.76 -71.21 -29.17 -30.04 231.48 -
EY -2.65 -2.19 -1.48 -1.40 -3.43 -3.33 0.43 -
DY 0.00 0.00 6.76 3.55 4.93 0.00 10.00 -
P/NAPS 1.42 1.25 1.24 1.57 1.64 1.91 1.97 -19.65%

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