[VIZIONE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -895.72%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 57,278 42,413 41,834 43,800 50,363 47,032 41,086 24.71%
PBT -11,591 -9,117 -10,040 -7,848 828 -400 -4,502 87.52%
Tax 393 -4 -6 -12 17 8 -100 -
NP -11,198 -9,121 -10,046 -7,860 845 -392 -4,602 80.61%
-
NP to SH -8,081 -7,317 -7,862 -5,944 747 117 -3,024 92.22%
-
Tax Rate - - - - -2.05% - - -
Total Cost 68,476 51,534 51,880 51,660 49,518 47,424 45,688 30.86%
-
Net Worth 31,064 33,985 35,540 37,969 53,324 37,914 38,340 -13.05%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 31,064 33,985 35,540 37,969 53,324 37,914 38,340 -13.05%
NOSH 44,994 44,983 44,977 45,030 60,859 43,999 45,000 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -19.55% -21.51% -24.01% -17.95% 1.68% -0.83% -11.20% -
ROE -26.01% -21.53% -22.12% -15.65% 1.40% 0.31% -7.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 127.30 94.29 93.01 97.27 82.75 106.89 91.30 24.73%
EPS -17.96 -16.27 -17.48 -13.20 1.66 0.27 -6.72 92.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6904 0.7555 0.7902 0.8432 0.8762 0.8617 0.852 -13.04%
Adjusted Per Share Value based on latest NOSH - 45,030
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.99 10.36 10.21 10.70 12.30 11.48 10.03 24.76%
EPS -1.97 -1.79 -1.92 -1.45 0.18 0.03 -0.74 91.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.083 0.0868 0.0927 0.1302 0.0926 0.0936 -13.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.54 0.59 0.61 0.52 0.47 0.52 0.51 -
P/RPS 0.42 0.63 0.66 0.53 0.57 0.49 0.56 -17.40%
P/EPS -3.01 -3.63 -3.49 -3.94 38.29 195.00 -7.59 -45.93%
EY -33.26 -27.57 -28.66 -25.38 2.61 0.51 -13.18 85.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.77 0.62 0.54 0.60 0.60 19.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 28/08/07 28/05/07 27/02/07 21/11/06 17/08/06 -
Price 0.51 0.55 0.56 0.49 0.52 0.50 0.34 -
P/RPS 0.40 0.58 0.60 0.50 0.63 0.47 0.37 5.31%
P/EPS -2.84 -3.38 -3.20 -3.71 42.37 187.50 -5.06 -31.88%
EY -35.22 -29.58 -31.21 -26.94 2.36 0.53 -19.76 46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.71 0.58 0.59 0.58 0.40 50.53%

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