[VIZIONE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 103.88%
YoY- 110.21%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 41,834 43,800 50,363 47,032 41,086 32,860 50,531 -11.86%
PBT -10,040 -7,848 828 -400 -4,502 -7,428 979 -
Tax -6 -12 17 8 -100 -32 -974 -96.67%
NP -10,046 -7,860 845 -392 -4,602 -7,460 5 -
-
NP to SH -7,862 -5,944 747 117 -3,024 -4,992 -2,584 110.39%
-
Tax Rate - - -2.05% - - - 99.49% -
Total Cost 51,880 51,660 49,518 47,424 45,688 40,320 50,526 1.78%
-
Net Worth 35,540 37,969 53,324 37,914 38,340 38,259 39,412 -6.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,540 37,969 53,324 37,914 38,340 38,259 39,412 -6.67%
NOSH 44,977 45,030 60,859 43,999 45,000 45,054 44,991 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -24.01% -17.95% 1.68% -0.83% -11.20% -22.70% 0.01% -
ROE -22.12% -15.65% 1.40% 0.31% -7.89% -13.05% -6.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 93.01 97.27 82.75 106.89 91.30 72.93 112.31 -11.84%
EPS -17.48 -13.20 1.66 0.27 -6.72 -11.08 -5.74 110.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7902 0.8432 0.8762 0.8617 0.852 0.8492 0.876 -6.65%
Adjusted Per Share Value based on latest NOSH - 44,943
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.21 10.70 12.30 11.48 10.03 8.02 12.34 -11.89%
EPS -1.92 -1.45 0.18 0.03 -0.74 -1.22 -0.63 110.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0927 0.1302 0.0926 0.0936 0.0934 0.0962 -6.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.61 0.52 0.47 0.52 0.51 0.59 0.48 -
P/RPS 0.66 0.53 0.57 0.49 0.56 0.81 0.43 33.16%
P/EPS -3.49 -3.94 38.29 195.00 -7.59 -5.32 -8.36 -44.23%
EY -28.66 -25.38 2.61 0.51 -13.18 -18.78 -11.97 79.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.54 0.60 0.60 0.69 0.55 25.22%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 27/02/07 21/11/06 17/08/06 31/05/06 28/02/06 -
Price 0.56 0.49 0.52 0.50 0.34 0.41 0.30 -
P/RPS 0.60 0.50 0.63 0.47 0.37 0.56 0.27 70.54%
P/EPS -3.20 -3.71 42.37 187.50 -5.06 -3.70 -5.22 -27.90%
EY -31.21 -26.94 2.36 0.53 -19.76 -27.02 -19.14 38.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.58 0.59 0.58 0.40 0.48 0.34 63.59%

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