[VIZIONE] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.02%
YoY- -384.81%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 50,736 53,097 50,362 51,619 52,090 50,850 50,531 0.27%
PBT -1,941 722 827 327 518 917 817 -
Tax 64 22 17 -633 -896 -926 -394 -
NP -1,877 744 844 -306 -378 -9 423 -
-
NP to SH -1,475 705 943 -1,692 -2,526 -2,457 -2,642 -32.27%
-
Tax Rate - -3.05% -2.06% 193.58% 172.97% 100.98% 48.23% -
Total Cost 52,613 52,353 49,518 51,925 52,468 50,859 50,108 3.31%
-
Net Worth 35,566 37,969 39,514 38,728 38,123 38,259 47,480 -17.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,566 37,969 39,514 38,728 38,123 38,259 47,480 -17.56%
NOSH 45,009 45,030 45,098 44,943 44,745 45,054 44,949 0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.70% 1.40% 1.68% -0.59% -0.73% -0.02% 0.84% -
ROE -4.15% 1.86% 2.39% -4.37% -6.63% -6.42% -5.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 112.72 117.91 111.67 114.85 116.41 112.86 112.42 0.17%
EPS -3.28 1.57 2.09 -3.76 -5.65 -5.45 -5.88 -32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7902 0.8432 0.8762 0.8617 0.852 0.8492 1.0563 -17.63%
Adjusted Per Share Value based on latest NOSH - 44,943
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.39 12.97 12.30 12.60 12.72 12.42 12.34 0.27%
EPS -0.36 0.17 0.23 -0.41 -0.62 -0.60 -0.65 -32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0927 0.0965 0.0946 0.0931 0.0934 0.1159 -17.57%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.61 0.52 0.47 0.52 0.51 0.59 0.48 -
P/RPS 0.54 0.44 0.42 0.45 0.44 0.52 0.43 16.44%
P/EPS -18.61 33.21 22.48 -13.81 -9.03 -10.82 -8.17 73.38%
EY -5.37 3.01 4.45 -7.24 -11.07 -9.24 -12.25 -42.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.54 0.60 0.60 0.69 0.45 43.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 27/02/07 21/11/06 17/08/06 31/05/06 28/02/06 -
Price 0.56 0.49 0.52 0.50 0.34 0.41 0.30 -
P/RPS 0.50 0.42 0.47 0.44 0.29 0.36 0.27 50.97%
P/EPS -17.09 31.30 24.87 -13.28 -6.02 -7.52 -5.10 124.42%
EY -5.85 3.20 4.02 -7.53 -16.60 -13.30 -19.59 -55.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.58 0.59 0.58 0.40 0.48 0.28 86.26%

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