[VIZIONE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 64.7%
YoY- 56.71%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,086 32,860 50,531 45,580 37,968 31,584 27,769 29.93%
PBT -4,502 -7,428 979 252 -3,904 -7,828 288 -
Tax -100 -32 -974 -381 -158 2,096 -1,766 -85.33%
NP -4,602 -7,460 5 -129 -4,062 -5,732 -1,478 113.67%
-
NP to SH -3,024 -4,992 -2,584 -1,149 -3,256 -5,732 -1,478 61.37%
-
Tax Rate - - 99.49% 151.19% - - 613.19% -
Total Cost 45,688 40,320 50,526 45,709 42,030 37,316 29,247 34.74%
-
Net Worth 38,340 38,259 39,412 24,243 22,935 22,982 47,579 -13.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 38,340 38,259 39,412 24,243 22,935 22,982 47,579 -13.43%
NOSH 45,000 45,054 44,991 44,895 44,972 45,062 44,954 0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -11.20% -22.70% 0.01% -0.28% -10.70% -18.15% -5.32% -
ROE -7.89% -13.05% -6.56% -4.74% -14.20% -24.94% -3.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 91.30 72.93 112.31 101.52 84.43 70.09 61.77 29.84%
EPS -6.72 -11.08 -5.74 -2.56 -7.24 -12.72 -3.28 61.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.852 0.8492 0.876 0.54 0.51 0.51 1.0584 -13.49%
Adjusted Per Share Value based on latest NOSH - 45,058
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.03 8.02 12.34 11.13 9.27 7.71 6.78 29.92%
EPS -0.74 -1.22 -0.63 -0.28 -0.80 -1.40 -0.36 61.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0936 0.0934 0.0962 0.0592 0.056 0.0561 0.1162 -13.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.51 0.59 0.48 0.63 0.50 0.99 1.04 -
P/RPS 0.56 0.81 0.43 0.62 0.59 1.41 1.68 -52.02%
P/EPS -7.59 -5.32 -8.36 -24.61 -6.91 -7.78 -31.63 -61.48%
EY -13.18 -18.78 -11.97 -4.06 -14.48 -12.85 -3.16 159.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.55 1.17 0.98 1.94 0.98 -27.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 31/05/06 28/02/06 23/11/05 29/08/05 26/05/05 25/02/05 -
Price 0.34 0.41 0.30 0.62 0.50 0.45 1.05 -
P/RPS 0.37 0.56 0.27 0.61 0.59 0.64 1.70 -63.91%
P/EPS -5.06 -3.70 -5.22 -24.22 -6.91 -3.54 -31.94 -70.82%
EY -19.76 -27.02 -19.14 -4.13 -14.48 -28.27 -3.13 242.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.34 1.15 0.98 0.88 0.99 -45.43%

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