[VIZIONE] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -3.54%
YoY- 37.86%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 65,186 91,085 88,778 86,756 74,575 57,860 49,846 19.56%
PBT 4,825 8,194 8,019 10,455 9,710 7,715 7,302 -24.11%
Tax -1,013 -1,527 -1,374 -2,572 -1,538 -448 -346 104.52%
NP 3,812 6,667 6,645 7,883 8,172 7,267 6,956 -33.00%
-
NP to SH 3,132 5,987 5,965 7,883 8,172 7,267 6,956 -41.22%
-
Tax Rate 20.99% 18.64% 17.13% 24.60% 15.84% 5.81% 4.74% -
Total Cost 61,374 84,418 82,133 78,873 66,403 50,593 42,890 26.95%
-
Net Worth 55,822 54,450 57,192 58,049 63,140 64,002 63,475 -8.20%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 13,499 17,978 13,478 13,478 13,481 9,003 9,003 30.96%
Div Payout % 431.03% 300.28% 225.95% 170.98% 164.97% 123.90% 129.44% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 55,822 54,450 57,192 58,049 63,140 64,002 63,475 -8.20%
NOSH 45,018 44,999 45,033 45,000 44,780 45,072 45,018 0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.85% 7.32% 7.48% 9.09% 10.96% 12.56% 13.95% -
ROE 5.61% 11.00% 10.43% 13.58% 12.94% 11.35% 10.96% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 144.80 202.41 197.14 192.79 166.54 128.37 110.72 19.57%
EPS 6.96 13.30 13.25 17.52 18.25 16.12 15.45 -41.20%
DPS 30.00 40.00 30.00 30.00 30.00 20.00 20.00 31.00%
NAPS 1.24 1.21 1.27 1.29 1.41 1.42 1.41 -8.20%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 15.92 22.24 21.68 21.18 18.21 14.13 12.17 19.59%
EPS 0.76 1.46 1.46 1.92 2.00 1.77 1.70 -41.50%
DPS 3.30 4.39 3.29 3.29 3.29 2.20 2.20 31.00%
NAPS 0.1363 0.133 0.1397 0.1417 0.1542 0.1563 0.155 -8.20%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.15 2.48 2.57 2.75 2.85 4.28 6.55 -
P/RPS 1.48 1.23 1.30 1.43 1.71 3.33 5.92 -60.28%
P/EPS 30.90 18.64 19.40 15.70 15.62 26.55 42.39 -18.98%
EY 3.24 5.36 5.15 6.37 6.40 3.77 2.36 23.50%
DY 13.95 16.13 11.67 10.91 10.53 4.67 3.05 175.28%
P/NAPS 1.73 2.05 2.02 2.13 2.02 3.01 4.65 -48.24%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 19/11/01 29/08/01 24/05/01 26/02/01 16/11/00 16/08/00 - -
Price 2.70 2.74 2.50 2.77 3.00 4.40 0.00 -
P/RPS 1.86 1.35 1.27 1.44 1.80 3.43 0.00 -
P/EPS 38.81 20.59 18.87 15.81 16.44 27.29 0.00 -
EY 2.58 4.86 5.30 6.32 6.08 3.66 0.00 -
DY 11.11 14.60 12.00 10.83 10.00 4.55 0.00 -
P/NAPS 2.18 2.26 1.97 2.15 2.13 3.10 0.00 -

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