[VIZIONE] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -8.18%
YoY- -2370.49%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 32,121 27,769 19,942 19,329 17,286 16,176 15,560 62.05%
PBT -800 288 -9,159 -8,855 -8,142 -7,561 -548 28.65%
Tax -1,179 -1,766 -261 -187 -216 -228 97 -
NP -1,979 -1,478 -9,420 -9,042 -8,358 -7,789 -451 167.78%
-
NP to SH -1,979 -1,478 -9,420 -9,042 -8,358 -7,789 -451 167.78%
-
Tax Rate - 613.19% - - - - - -
Total Cost 34,100 29,247 29,362 28,371 25,644 23,965 16,011 65.45%
-
Net Worth 22,982 24,701 24,808 41,465 42,772 43,647 50,893 -41.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 2,241 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 22,982 24,701 24,808 41,465 42,772 43,647 50,893 -41.11%
NOSH 45,062 44,912 45,106 45,070 45,024 44,996 45,038 0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -6.16% -5.32% -47.24% -46.78% -48.35% -48.15% -2.90% -
ROE -8.61% -5.98% -37.97% -21.81% -19.54% -17.85% -0.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 71.28 61.83 44.21 42.89 38.39 35.95 34.55 61.99%
EPS -4.39 -3.29 -20.88 -20.06 -18.56 -17.31 -1.00 167.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.51 0.55 0.55 0.92 0.95 0.97 1.13 -41.13%
Adjusted Per Share Value based on latest NOSH - 45,070
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.84 6.78 4.87 4.72 4.22 3.95 3.80 61.99%
EPS -0.48 -0.36 -2.30 -2.21 -2.04 -1.90 -0.11 166.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 0.0561 0.0603 0.0606 0.1012 0.1044 0.1066 0.1243 -41.13%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.99 1.04 1.15 1.45 1.55 1.83 1.97 -
P/RPS 1.39 1.68 2.60 3.38 4.04 5.09 5.70 -60.93%
P/EPS -22.54 -31.60 -5.51 -7.23 -8.35 -10.57 -196.73 -76.37%
EY -4.44 -3.16 -18.16 -13.84 -11.98 -9.46 -0.51 322.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 1.94 1.89 2.09 1.58 1.63 1.89 1.74 7.51%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 25/11/04 13/08/04 28/05/04 25/02/04 19/11/03 -
Price 0.45 1.05 1.08 1.25 1.50 1.85 1.89 -
P/RPS 0.63 1.70 2.44 2.91 3.91 5.15 5.47 -76.29%
P/EPS -10.25 -31.91 -5.17 -6.23 -8.08 -10.69 -188.74 -85.63%
EY -9.76 -3.13 -19.34 -16.05 -12.38 -9.36 -0.53 596.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.65 -
P/NAPS 0.88 1.91 1.96 1.36 1.58 1.91 1.67 -34.73%

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