[VIZIONE] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -66.46%
YoY- -97.27%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 20,639 29,627 35,207 41,124 43,960 65,186 91,085 -62.73%
PBT -1,165 -358 730 1,856 1,988 4,825 8,194 -
Tax 183 -920 -1,463 -1,693 -822 -1,013 -1,527 -
NP -982 -1,278 -733 163 1,166 3,812 6,667 -
-
NP to SH -982 -1,278 -733 163 486 3,132 5,987 -
-
Tax Rate - - 200.41% 91.22% 41.35% 20.99% 18.64% -
Total Cost 21,621 30,905 35,940 40,961 42,794 61,374 84,418 -59.56%
-
Net Worth 53,351 54,000 55,849 62,968 57,149 55,822 54,450 -1.34%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,493 9,001 9,001 11,249 11,249 13,499 17,978 -60.22%
Div Payout % 0.00% 0.00% 0.00% 6,901.84% 2,314.81% 431.03% 300.28% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 53,351 54,000 55,849 62,968 57,149 55,822 54,450 -1.34%
NOSH 44,833 45,000 45,040 44,977 44,999 45,018 44,999 -0.24%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -4.76% -4.31% -2.08% 0.40% 2.65% 5.85% 7.32% -
ROE -1.84% -2.37% -1.31% 0.26% 0.85% 5.61% 11.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 46.03 65.84 78.17 91.43 97.69 144.80 202.41 -62.64%
EPS -2.19 -2.84 -1.63 0.36 1.08 6.96 13.30 -
DPS 10.00 20.00 20.00 25.00 25.00 30.00 40.00 -60.21%
NAPS 1.19 1.20 1.24 1.40 1.27 1.24 1.21 -1.10%
Adjusted Per Share Value based on latest NOSH - 44,977
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.04 7.23 8.60 10.04 10.73 15.92 22.24 -62.72%
EPS -0.24 -0.31 -0.18 0.04 0.12 0.76 1.46 -
DPS 1.10 2.20 2.20 2.75 2.75 3.30 4.39 -60.15%
NAPS 0.1303 0.1319 0.1364 0.1538 0.1395 0.1363 0.133 -1.35%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.48 1.98 2.26 2.54 2.63 2.15 2.48 -
P/RPS 3.21 3.01 2.89 2.78 2.69 1.48 1.23 89.22%
P/EPS -67.57 -69.72 -138.87 700.88 243.52 30.90 18.64 -
EY -1.48 -1.43 -0.72 0.14 0.41 3.24 5.36 -
DY 6.76 10.10 8.85 9.84 9.51 13.95 16.13 -43.90%
P/NAPS 1.24 1.65 1.82 1.81 2.07 1.73 2.05 -28.41%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 29/08/02 29/05/02 22/02/02 19/11/01 29/08/01 -
Price 1.48 1.88 2.03 2.68 2.50 2.70 2.74 -
P/RPS 3.21 2.86 2.60 2.93 2.56 1.86 1.35 77.86%
P/EPS -67.57 -66.20 -124.74 739.51 231.48 38.81 20.59 -
EY -1.48 -1.51 -0.80 0.14 0.43 2.58 4.86 -
DY 6.76 10.64 9.85 9.33 10.00 11.11 14.60 -40.06%
P/NAPS 1.24 1.57 1.64 1.91 1.97 2.18 2.26 -32.90%

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