[VIZIONE] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 492.82%
YoY- 261.32%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 12,328 8,215 16,346 15,201 11,088 7,896 12,572 -1.30%
PBT -394 -1,857 628 2,141 5 -1,957 2,083 -
Tax -42 -8 -639 -207 -72 524 -1,570 -91.11%
NP -436 -1,865 -11 1,934 -67 -1,433 513 -
-
NP to SH -264 -1,248 -1,780 766 -195 -1,433 513 -
-
Tax Rate - - 101.75% 9.67% 1,440.00% - 75.37% -
Total Cost 12,764 10,080 16,357 13,267 11,155 9,329 12,059 3.87%
-
Net Worth 38,123 38,259 47,480 24,331 23,127 22,982 24,701 33.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 38,123 38,259 47,480 24,331 23,127 22,982 24,701 33.65%
NOSH 44,745 45,054 44,949 45,058 45,348 45,062 44,912 -0.24%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.54% -22.70% -0.07% 12.72% -0.60% -18.15% 4.08% -
ROE -0.69% -3.26% -3.75% 3.15% -0.84% -6.24% 2.08% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.55 18.23 36.37 33.74 24.45 17.52 27.99 -1.05%
EPS -0.59 -2.77 -3.96 1.70 -0.43 -3.18 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.852 0.8492 1.0563 0.54 0.51 0.51 0.55 33.98%
Adjusted Per Share Value based on latest NOSH - 45,058
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.01 2.01 3.99 3.71 2.71 1.93 3.07 -1.31%
EPS -0.06 -0.30 -0.43 0.19 -0.05 -0.35 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.0934 0.1159 0.0594 0.0565 0.0561 0.0603 33.69%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.51 0.59 0.48 0.63 0.50 0.99 1.04 -
P/RPS 1.85 3.24 1.32 1.87 2.04 5.65 3.72 -37.31%
P/EPS -86.44 -21.30 -12.12 37.06 -116.28 -31.13 91.05 -
EY -1.16 -4.69 -8.25 2.70 -0.86 -3.21 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.45 1.17 0.98 1.94 1.89 -53.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 31/05/06 28/02/06 23/11/05 29/08/05 26/05/05 25/02/05 -
Price 0.34 0.41 0.30 0.62 0.50 0.45 1.05 -
P/RPS 1.23 2.25 0.82 1.84 2.04 2.57 3.75 -52.53%
P/EPS -57.63 -14.80 -7.58 36.47 -116.28 -14.15 91.93 -
EY -1.74 -6.76 -13.20 2.74 -0.86 -7.07 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.28 1.15 0.98 0.88 1.91 -64.83%

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