[VIZIONE] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -925.51%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 20,639 22,013 15,266 12,916 43,960 41,124 32,772 -26.46%
PBT -1,165 -1,085 -3,044 -3,936 1,988 2,042 -528 69.23%
Tax 183 -102 3,044 3,936 -1,502 -878 528 -50.56%
NP -982 -1,188 0 0 486 1,164 0 -
-
NP to SH -982 -1,188 -3,132 -4,012 486 1,164 -694 25.95%
-
Tax Rate - - - - 75.55% 43.00% - -
Total Cost 21,621 23,201 15,266 12,916 43,474 39,960 32,772 -24.15%
-
Net Worth 53,503 53,999 55,799 62,968 57,149 55,799 54,528 -1.25%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,496 2,999 4,499 - 11,249 5,999 9,012 -37.01%
Div Payout % 0.00% 0.00% 0.00% - 2,314.81% 515.46% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 53,503 53,999 55,799 62,968 57,149 55,799 54,528 -1.25%
NOSH 44,961 44,999 44,999 44,977 44,999 44,999 45,064 -0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -4.76% -5.40% 0.00% 0.00% 1.11% 2.83% 0.00% -
ROE -1.84% -2.20% -5.61% -6.37% 0.85% 2.09% -1.27% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 45.90 48.92 33.92 28.72 97.69 91.39 72.72 -26.35%
EPS -2.18 -2.64 -6.96 -8.92 1.08 2.59 -1.54 25.99%
DPS 10.00 6.67 10.00 0.00 25.00 13.33 20.00 -36.92%
NAPS 1.19 1.20 1.24 1.40 1.27 1.24 1.21 -1.10%
Adjusted Per Share Value based on latest NOSH - 44,977
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.04 5.38 3.73 3.15 10.73 10.04 8.00 -26.44%
EPS -0.24 -0.29 -0.76 -0.98 0.12 0.28 -0.17 25.76%
DPS 1.10 0.73 1.10 0.00 2.75 1.47 2.20 -36.92%
NAPS 0.1306 0.1319 0.1363 0.1538 0.1395 0.1363 0.1331 -1.25%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.48 1.98 2.26 2.54 2.63 2.15 2.48 -
P/RPS 3.22 4.05 6.66 8.85 2.69 2.35 3.41 -3.73%
P/EPS -67.76 -75.00 -32.47 -28.48 243.52 83.12 -161.04 -43.76%
EY -1.48 -1.33 -3.08 -3.51 0.41 1.20 -0.62 78.33%
DY 6.76 3.37 4.42 0.00 9.51 6.20 8.06 -11.03%
P/NAPS 1.24 1.65 1.82 1.81 2.07 1.73 2.05 -28.41%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 29/08/02 29/05/02 22/02/02 19/11/01 29/08/01 -
Price 1.48 1.88 2.03 2.68 2.50 2.70 2.74 -
P/RPS 3.22 3.84 5.98 9.33 2.56 2.95 3.77 -9.95%
P/EPS -67.76 -71.21 -29.17 -30.04 231.48 104.38 -177.92 -47.36%
EY -1.48 -1.40 -3.43 -3.33 0.43 0.96 -0.56 90.81%
DY 6.76 3.55 4.93 0.00 10.00 4.94 7.30 -4.98%
P/NAPS 1.24 1.57 1.64 1.91 1.97 2.18 2.26 -32.90%

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