[VIZIONE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 84.31%
YoY- 81.02%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 46,757 38,784 32,121 27,769 19,942 19,329 17,286 94.01%
PBT 2,272 433 -800 288 -9,159 -8,855 -8,142 -
Tax -1,325 -1,208 -1,179 -1,766 -261 -187 -216 234.73%
NP 947 -775 -1,979 -1,478 -9,420 -9,042 -8,358 -
-
NP to SH -349 -903 -1,979 -1,478 -9,420 -9,042 -8,358 -87.94%
-
Tax Rate 58.32% 278.98% - 613.19% - - - -
Total Cost 45,810 39,559 34,100 29,247 29,362 28,371 25,644 47.17%
-
Net Worth 24,331 23,127 22,982 24,701 24,808 41,465 42,772 -31.32%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 24,331 23,127 22,982 24,701 24,808 41,465 42,772 -31.32%
NOSH 45,058 45,348 45,062 44,912 45,106 45,070 45,024 0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.03% -2.00% -6.16% -5.32% -47.24% -46.78% -48.35% -
ROE -1.43% -3.90% -8.61% -5.98% -37.97% -21.81% -19.54% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 103.77 85.52 71.28 61.83 44.21 42.89 38.39 93.92%
EPS -0.77 -1.99 -4.39 -3.29 -20.88 -20.06 -18.56 -87.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.51 0.55 0.55 0.92 0.95 -31.35%
Adjusted Per Share Value based on latest NOSH - 44,912
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.42 9.47 7.84 6.78 4.87 4.72 4.22 94.07%
EPS -0.09 -0.22 -0.48 -0.36 -2.30 -2.21 -2.04 -87.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0565 0.0561 0.0603 0.0606 0.1012 0.1044 -31.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.50 0.99 1.04 1.15 1.45 1.55 -
P/RPS 0.61 0.58 1.39 1.68 2.60 3.38 4.04 -71.61%
P/EPS -81.34 -25.11 -22.54 -31.60 -5.51 -7.23 -8.35 355.48%
EY -1.23 -3.98 -4.44 -3.16 -18.16 -13.84 -11.98 -78.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 1.94 1.89 2.09 1.58 1.63 -19.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 26/05/05 25/02/05 25/11/04 13/08/04 28/05/04 -
Price 0.62 0.50 0.45 1.05 1.08 1.25 1.50 -
P/RPS 0.60 0.58 0.63 1.70 2.44 2.91 3.91 -71.30%
P/EPS -80.05 -25.11 -10.25 -31.91 -5.17 -6.23 -8.08 360.63%
EY -1.25 -3.98 -9.76 -3.13 -19.34 -16.05 -12.38 -78.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.98 0.88 1.91 1.96 1.36 1.58 -19.06%

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