[VIZIONE] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -47.86%
YoY- 63.81%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 16,176 15,241 9,632 9,736 20,639 22,013 15,266 3.92%
PBT -7,561 -262 -1,606 -1,152 -1,165 -1,085 -3,044 83.10%
Tax -228 -217 -294 -300 183 -102 3,044 -
NP -7,789 -480 -1,900 -1,452 -982 -1,188 0 -
-
NP to SH -7,789 -480 -1,900 -1,452 -982 -1,188 -3,132 83.25%
-
Tax Rate - - - - - - - -
Total Cost 23,965 15,721 11,532 11,188 21,621 23,201 15,266 34.96%
-
Net Worth 43,647 50,849 50,426 52,881 53,503 53,999 55,799 -15.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 4,496 2,999 4,499 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 43,647 50,849 50,426 52,881 53,503 53,999 55,799 -15.06%
NOSH 44,997 44,999 45,023 44,814 44,961 44,999 44,999 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -48.15% -3.15% -19.73% -14.91% -4.76% -5.40% 0.00% -
ROE -17.85% -0.94% -3.77% -2.75% -1.84% -2.20% -5.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.95 33.87 21.39 21.72 45.90 48.92 33.92 3.94%
EPS -17.31 -1.07 -4.22 -3.24 -2.18 -2.64 -6.96 83.26%
DPS 0.00 0.00 0.00 0.00 10.00 6.67 10.00 -
NAPS 0.97 1.13 1.12 1.18 1.19 1.20 1.24 -15.06%
Adjusted Per Share Value based on latest NOSH - 44,814
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.95 3.72 2.35 2.38 5.04 5.38 3.73 3.88%
EPS -1.90 -0.12 -0.46 -0.35 -0.24 -0.29 -0.76 83.89%
DPS 0.00 0.00 0.00 0.00 1.10 0.73 1.10 -
NAPS 0.1066 0.1242 0.1231 0.1291 0.1306 0.1319 0.1363 -15.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.83 1.97 1.51 1.46 1.48 1.98 2.26 -
P/RPS 5.09 5.82 7.06 6.72 3.22 4.05 6.66 -16.36%
P/EPS -10.57 -184.69 -35.78 -45.06 -67.76 -75.00 -32.47 -52.58%
EY -9.46 -0.54 -2.79 -2.22 -1.48 -1.33 -3.08 110.86%
DY 0.00 0.00 0.00 0.00 6.76 3.37 4.42 -
P/NAPS 1.89 1.74 1.35 1.24 1.24 1.65 1.82 2.54%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 19/11/03 19/08/03 21/05/03 26/02/03 26/11/02 29/08/02 -
Price 1.85 1.89 1.59 1.48 1.48 1.88 2.03 -
P/RPS 5.15 5.58 7.43 6.81 3.22 3.84 5.98 -9.45%
P/EPS -10.69 -177.19 -37.68 -45.68 -67.76 -71.21 -29.17 -48.69%
EY -9.36 -0.56 -2.65 -2.19 -1.48 -1.40 -3.43 94.92%
DY 0.00 0.00 0.00 0.00 6.76 3.55 4.93 -
P/NAPS 1.91 1.67 1.42 1.25 1.24 1.57 1.64 10.66%

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