[VIZIONE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.81%
YoY- -179.73%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 53,097 50,362 51,619 52,090 50,850 50,531 46,757 8.85%
PBT 722 827 327 518 917 817 2,272 -53.46%
Tax 22 17 -633 -896 -926 -394 -1,325 -
NP 744 844 -306 -378 -9 423 947 -14.86%
-
NP to SH 705 943 -1,692 -2,526 -2,457 -2,642 -349 -
-
Tax Rate -3.05% -2.06% 193.58% 172.97% 100.98% 48.23% 58.32% -
Total Cost 52,353 49,518 51,925 52,468 50,859 50,108 45,810 9.31%
-
Net Worth 37,969 39,514 38,728 38,123 38,259 47,480 24,331 34.57%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 37,969 39,514 38,728 38,123 38,259 47,480 24,331 34.57%
NOSH 45,030 45,098 44,943 44,745 45,054 44,949 45,058 -0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.40% 1.68% -0.59% -0.73% -0.02% 0.84% 2.03% -
ROE 1.86% 2.39% -4.37% -6.63% -6.42% -5.56% -1.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 117.91 111.67 114.85 116.41 112.86 112.42 103.77 8.89%
EPS 1.57 2.09 -3.76 -5.65 -5.45 -5.88 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8432 0.8762 0.8617 0.852 0.8492 1.0563 0.54 34.63%
Adjusted Per Share Value based on latest NOSH - 44,745
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.97 12.30 12.60 12.72 12.42 12.34 11.42 8.86%
EPS 0.17 0.23 -0.41 -0.62 -0.60 -0.65 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0965 0.0946 0.0931 0.0934 0.1159 0.0594 34.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.52 0.47 0.52 0.51 0.59 0.48 0.63 -
P/RPS 0.44 0.42 0.45 0.44 0.52 0.43 0.61 -19.58%
P/EPS 33.21 22.48 -13.81 -9.03 -10.82 -8.17 -81.34 -
EY 3.01 4.45 -7.24 -11.07 -9.24 -12.25 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.60 0.60 0.69 0.45 1.17 -34.54%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 21/11/06 17/08/06 31/05/06 28/02/06 23/11/05 -
Price 0.49 0.52 0.50 0.34 0.41 0.30 0.62 -
P/RPS 0.42 0.47 0.44 0.29 0.36 0.27 0.60 -21.17%
P/EPS 31.30 24.87 -13.28 -6.02 -7.52 -5.10 -80.05 -
EY 3.20 4.02 -7.53 -16.60 -13.30 -19.59 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.58 0.40 0.48 0.28 1.15 -36.66%

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