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

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 61.35%
YoY- 96.3%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 52,090 50,850 50,531 46,757 38,784 32,121 27,769 52.27%
PBT 518 917 817 2,272 433 -800 288 48.05%
Tax -896 -926 -394 -1,325 -1,208 -1,179 -1,766 -36.46%
NP -378 -9 423 947 -775 -1,979 -1,478 -59.80%
-
NP to SH -2,526 -2,457 -2,642 -349 -903 -1,979 -1,478 43.08%
-
Tax Rate 172.97% 100.98% 48.23% 58.32% 278.98% - 613.19% -
Total Cost 52,468 50,859 50,108 45,810 39,559 34,100 29,247 47.79%
-
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 -0.73% -0.02% 0.84% 2.03% -2.00% -6.16% -5.32% -
ROE -6.63% -6.42% -5.56% -1.43% -3.90% -8.61% -5.98% -
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 116.41 112.86 112.42 103.77 85.52 71.28 61.83 52.65%
EPS -5.65 -5.45 -5.88 -0.77 -1.99 -4.39 -3.29 43.54%
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 12.72 12.42 12.34 11.42 9.47 7.84 6.78 52.29%
EPS -0.62 -0.60 -0.65 -0.09 -0.22 -0.48 -0.36 43.82%
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 0.44 0.52 0.43 0.61 0.58 1.39 1.68 -59.16%
P/EPS -9.03 -10.82 -8.17 -81.34 -25.11 -22.54 -31.60 -56.71%
EY -11.07 -9.24 -12.25 -1.23 -3.98 -4.44 -3.16 131.19%
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 0.29 0.36 0.27 0.60 0.58 0.63 1.70 -69.34%
P/EPS -6.02 -7.52 -5.10 -80.05 -25.11 -10.25 -31.91 -67.20%
EY -16.60 -13.30 -19.59 -1.25 -3.98 -9.76 -3.13 205.04%
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