[VIZIONE] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 44.32%
YoY- 81.02%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 45,580 37,968 31,584 27,769 20,262 15,938 14,176 117.69%
PBT 252 -3,904 -7,828 288 -2,393 -4,194 -3,476 -
Tax -381 -158 2,096 -1,766 -261 -212 -252 31.69%
NP -129 -4,062 -5,732 -1,478 -2,654 -4,406 -3,728 -89.35%
-
NP to SH -1,149 -3,256 -5,732 -1,478 -2,654 -4,406 -3,728 -54.33%
-
Tax Rate 151.19% - - 613.19% - - - -
Total Cost 45,709 42,030 37,316 29,247 22,917 20,344 17,904 86.68%
-
Net Worth 24,243 22,935 22,982 47,579 24,774 41,362 42,772 -31.48%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 24,243 22,935 22,982 47,579 24,774 41,362 42,772 -31.48%
NOSH 44,895 44,972 45,062 44,954 45,045 44,959 45,024 -0.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.28% -10.70% -18.15% -5.32% -13.10% -27.64% -26.30% -
ROE -4.74% -14.20% -24.94% -3.11% -10.72% -10.65% -8.72% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 101.52 84.43 70.09 61.77 44.98 35.45 31.49 118.07%
EPS -2.56 -7.24 -12.72 -3.28 -5.89 -9.80 -8.28 -54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.51 1.0584 0.55 0.92 0.95 -31.35%
Adjusted Per Share Value based on latest NOSH - 44,912
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.13 9.27 7.71 6.78 4.95 3.89 3.46 117.75%
EPS -0.28 -0.80 -1.40 -0.36 -0.65 -1.08 -0.91 -54.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.056 0.0561 0.1162 0.0605 0.101 0.1044 -31.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.50 0.99 1.04 1.15 1.45 1.55 -
P/RPS 0.62 0.59 1.41 1.68 2.56 4.09 4.92 -74.83%
P/EPS -24.61 -6.91 -7.78 -31.63 -19.51 -14.80 -18.72 19.98%
EY -4.06 -14.48 -12.85 -3.16 -5.12 -6.76 -5.34 -16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 1.94 0.98 2.09 1.58 1.63 -19.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 26/05/05 25/02/05 25/11/04 13/08/04 28/05/04 -
Price 0.62 0.50 0.45 1.05 1.08 1.25 1.50 -
P/RPS 0.61 0.59 0.64 1.70 2.40 3.53 4.76 -74.54%
P/EPS -24.22 -6.91 -3.54 -31.94 -18.33 -12.76 -18.12 21.32%
EY -4.13 -14.48 -28.27 -3.13 -5.46 -7.84 -5.52 -17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.98 0.88 0.99 1.96 1.36 1.58 -19.06%

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