[VIZIONE] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1359.15%
YoY- -8063.74%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,228 4,425 3,544 4,745 6,615 2,382 2,434 106.19%
PBT 302 -1,228 -869 -7,364 606 -515 -288 -
Tax -90 -43 -63 -65 -16 -72 -75 12.88%
NP 212 -1,271 -932 -7,429 590 -587 -363 -
-
NP to SH 212 -1,271 -932 -7,429 590 -587 -363 -
-
Tax Rate 29.80% - - - 2.64% - - -
Total Cost 7,016 5,696 4,476 12,174 6,025 2,969 2,797 84.30%
-
Net Worth 24,808 41,465 42,772 43,647 50,893 50,572 52,881 -39.54%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 24,808 41,465 42,772 43,647 50,893 50,572 52,881 -39.54%
NOSH 45,106 45,070 45,024 44,996 45,038 45,153 44,814 0.43%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.93% -28.72% -26.30% -156.56% 8.92% -24.64% -14.91% -
ROE 0.85% -3.07% -2.18% -17.02% 1.16% -1.16% -0.69% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.02 9.82 7.87 10.55 14.69 5.28 5.43 105.29%
EPS 0.47 -2.82 -2.07 -16.51 1.31 -1.30 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.92 0.95 0.97 1.13 1.12 1.18 -39.80%
Adjusted Per Share Value based on latest NOSH - 44,996
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.76 1.08 0.87 1.16 1.62 0.58 0.59 106.81%
EPS 0.05 -0.31 -0.23 -1.81 0.14 -0.14 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.1012 0.1044 0.1066 0.1243 0.1235 0.1291 -39.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.15 1.45 1.55 1.83 1.97 1.51 1.46 -
P/RPS 7.18 14.77 19.69 17.35 13.41 28.62 26.88 -58.42%
P/EPS 244.68 -51.42 -74.88 -11.08 150.38 -116.15 -180.25 -
EY 0.41 -1.94 -1.34 -9.02 0.66 -0.86 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.58 1.63 1.89 1.74 1.35 1.24 41.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 13/08/04 28/05/04 25/02/04 19/11/03 19/08/03 21/05/03 -
Price 1.08 1.25 1.50 1.85 1.89 1.59 1.48 -
P/RPS 6.74 12.73 19.06 17.54 12.87 30.14 27.25 -60.49%
P/EPS 229.79 -44.33 -72.46 -11.21 144.27 -122.31 -182.72 -
EY 0.44 -2.26 -1.38 -8.92 0.69 -0.82 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.36 1.58 1.91 1.67 1.42 1.25 34.85%

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