[VIZIONE] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -124.83%
YoY- -74.83%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 47,032 41,086 32,860 50,531 45,580 37,968 31,584 30.37%
PBT -400 -4,502 -7,428 979 252 -3,904 -7,828 -86.20%
Tax 8 -100 -32 -974 -381 -158 2,096 -97.54%
NP -392 -4,602 -7,460 5 -129 -4,062 -5,732 -83.24%
-
NP to SH 117 -3,024 -4,992 -2,584 -1,149 -3,256 -5,732 -
-
Tax Rate - - - 99.49% 151.19% - - -
Total Cost 47,424 45,688 40,320 50,526 45,709 42,030 37,316 17.31%
-
Net Worth 37,914 38,340 38,259 39,412 24,243 22,935 22,982 39.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 37,914 38,340 38,259 39,412 24,243 22,935 22,982 39.57%
NOSH 43,999 45,000 45,054 44,991 44,895 44,972 45,062 -1.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.83% -11.20% -22.70% 0.01% -0.28% -10.70% -18.15% -
ROE 0.31% -7.89% -13.05% -6.56% -4.74% -14.20% -24.94% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 106.89 91.30 72.93 112.31 101.52 84.43 70.09 32.45%
EPS 0.27 -6.72 -11.08 -5.74 -2.56 -7.24 -12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8617 0.852 0.8492 0.876 0.54 0.51 0.51 41.81%
Adjusted Per Share Value based on latest NOSH - 44,949
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.48 10.03 8.02 12.34 11.13 9.27 7.71 30.36%
EPS 0.03 -0.74 -1.22 -0.63 -0.28 -0.80 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.0936 0.0934 0.0962 0.0592 0.056 0.0561 39.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.52 0.51 0.59 0.48 0.63 0.50 0.99 -
P/RPS 0.49 0.56 0.81 0.43 0.62 0.59 1.41 -50.53%
P/EPS 195.00 -7.59 -5.32 -8.36 -24.61 -6.91 -7.78 -
EY 0.51 -13.18 -18.78 -11.97 -4.06 -14.48 -12.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.69 0.55 1.17 0.98 1.94 -54.23%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 17/08/06 31/05/06 28/02/06 23/11/05 29/08/05 26/05/05 -
Price 0.50 0.34 0.41 0.30 0.62 0.50 0.45 -
P/RPS 0.47 0.37 0.56 0.27 0.61 0.59 0.64 -18.58%
P/EPS 187.50 -5.06 -3.70 -5.22 -24.22 -6.91 -3.54 -
EY 0.53 -19.76 -27.02 -19.14 -4.13 -14.48 -28.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.40 0.48 0.34 1.15 0.98 0.88 -24.24%

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