[VIZIONE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 23.16%
YoY- -302.06%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 15,560 17,822 19,844 20,639 29,627 35,207 41,124 -47.65%
PBT -548 -446 -469 -1,165 -358 730 1,856 -
Tax 97 80 127 183 -920 -1,463 -1,693 -
NP -451 -366 -342 -982 -1,278 -733 163 -
-
NP to SH -451 -366 -342 -982 -1,278 -733 163 -
-
Tax Rate - - - - - 200.41% 91.22% -
Total Cost 16,011 18,188 20,186 21,621 30,905 35,940 40,961 -46.50%
-
Net Worth 50,893 50,572 52,881 53,351 54,000 55,849 62,968 -13.22%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,241 2,241 4,493 4,493 9,001 9,001 11,249 -65.85%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6,901.84% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 50,893 50,572 52,881 53,351 54,000 55,849 62,968 -13.22%
NOSH 45,038 45,153 44,814 44,833 45,000 45,040 44,977 0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.90% -2.05% -1.72% -4.76% -4.31% -2.08% 0.40% -
ROE -0.89% -0.72% -0.65% -1.84% -2.37% -1.31% 0.26% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.55 39.47 44.28 46.03 65.84 78.17 91.43 -47.70%
EPS -1.00 -0.81 -0.76 -2.19 -2.84 -1.63 0.36 -
DPS 5.00 5.00 10.00 10.00 20.00 20.00 25.00 -65.76%
NAPS 1.13 1.12 1.18 1.19 1.20 1.24 1.40 -13.29%
Adjusted Per Share Value based on latest NOSH - 44,833
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.80 4.35 4.85 5.04 7.23 8.60 10.04 -47.64%
EPS -0.11 -0.09 -0.08 -0.24 -0.31 -0.18 0.04 -
DPS 0.55 0.55 1.10 1.10 2.20 2.20 2.75 -65.76%
NAPS 0.1243 0.1235 0.1291 0.1303 0.1319 0.1364 0.1538 -13.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.97 1.51 1.46 1.48 1.98 2.26 2.54 -
P/RPS 5.70 3.83 3.30 3.21 3.01 2.89 2.78 61.32%
P/EPS -196.73 -186.29 -191.31 -67.57 -69.72 -138.87 700.88 -
EY -0.51 -0.54 -0.52 -1.48 -1.43 -0.72 0.14 -
DY 2.54 3.31 6.85 6.76 10.10 8.85 9.84 -59.42%
P/NAPS 1.74 1.35 1.24 1.24 1.65 1.82 1.81 -2.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 19/08/03 21/05/03 26/02/03 26/11/02 29/08/02 29/05/02 -
Price 1.89 1.59 1.48 1.48 1.88 2.03 2.68 -
P/RPS 5.47 4.03 3.34 3.21 2.86 2.60 2.93 51.55%
P/EPS -188.74 -196.16 -193.94 -67.57 -66.20 -124.74 739.51 -
EY -0.53 -0.51 -0.52 -1.48 -1.51 -0.80 0.14 -
DY 2.65 3.14 6.76 6.76 10.64 9.85 9.33 -56.75%
P/NAPS 1.67 1.42 1.25 1.24 1.57 1.64 1.91 -8.55%

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