[VIZIONE] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 11.74%
YoY- -19.99%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 44,864 44,572 44,172 49,064 57,278 42,413 41,834 4.74%
PBT -15,414 -6,936 -8,284 -8,992 -11,591 -9,117 -10,040 32.90%
Tax -7 -9 -14 -36 393 -4 -6 10.77%
NP -15,421 -6,945 -8,298 -9,028 -11,198 -9,121 -10,046 32.89%
-
NP to SH -15,184 -6,045 -7,160 -7,132 -8,081 -7,317 -7,862 54.77%
-
Tax Rate - - - - - - - -
Total Cost 60,285 51,517 52,470 58,092 68,476 51,534 51,880 10.47%
-
Net Worth 18,451 28,787 28,428 29,977 31,064 33,985 35,540 -35.27%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 18,451 28,787 28,428 29,977 31,064 33,985 35,540 -35.27%
NOSH 45,002 44,980 44,974 45,025 44,994 44,983 44,977 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -34.37% -15.58% -18.79% -18.40% -19.55% -21.51% -24.01% -
ROE -82.29% -21.00% -25.19% -23.79% -26.01% -21.53% -22.12% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 99.69 99.09 98.21 108.97 127.30 94.29 93.01 4.71%
EPS -33.74 -13.44 -15.92 -15.84 -17.96 -16.27 -17.48 54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.64 0.6321 0.6658 0.6904 0.7555 0.7902 -35.30%
Adjusted Per Share Value based on latest NOSH - 45,025
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.95 10.88 10.79 11.98 13.99 10.36 10.21 4.75%
EPS -3.71 -1.48 -1.75 -1.74 -1.97 -1.79 -1.92 54.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0703 0.0694 0.0732 0.0759 0.083 0.0868 -35.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.43 0.49 0.56 0.54 0.59 0.61 -
P/RPS 0.41 0.43 0.50 0.51 0.42 0.63 0.66 -27.09%
P/EPS -1.22 -3.20 -3.08 -3.54 -3.01 -3.63 -3.49 -50.21%
EY -82.29 -31.26 -32.49 -28.29 -33.26 -27.57 -28.66 101.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.67 0.78 0.84 0.78 0.78 0.77 18.94%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 26/08/08 22/05/08 26/02/08 29/11/07 28/08/07 -
Price 0.40 0.34 0.42 0.55 0.51 0.55 0.56 -
P/RPS 0.40 0.34 0.43 0.50 0.40 0.58 0.60 -23.59%
P/EPS -1.19 -2.53 -2.64 -3.47 -2.84 -3.38 -3.20 -48.13%
EY -84.35 -39.53 -37.90 -28.80 -35.22 -29.58 -31.21 93.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.53 0.66 0.83 0.74 0.73 0.71 23.84%

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