[VIZIONE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 7.0%
YoY- -24.15%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 50,362 51,619 52,090 50,850 50,531 46,757 38,784 18.96%
PBT 827 327 518 917 817 2,272 433 53.75%
Tax 17 -633 -896 -926 -394 -1,325 -1,208 -
NP 844 -306 -378 -9 423 947 -775 -
-
NP to SH 943 -1,692 -2,526 -2,457 -2,642 -349 -903 -
-
Tax Rate -2.06% 193.58% 172.97% 100.98% 48.23% 58.32% 278.98% -
Total Cost 49,518 51,925 52,468 50,859 50,108 45,810 39,559 16.10%
-
Net Worth 39,514 38,728 38,123 38,259 47,480 24,331 23,127 42.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 39,514 38,728 38,123 38,259 47,480 24,331 23,127 42.77%
NOSH 45,098 44,943 44,745 45,054 44,949 45,058 45,348 -0.36%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.68% -0.59% -0.73% -0.02% 0.84% 2.03% -2.00% -
ROE 2.39% -4.37% -6.63% -6.42% -5.56% -1.43% -3.90% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 111.67 114.85 116.41 112.86 112.42 103.77 85.52 19.40%
EPS 2.09 -3.76 -5.65 -5.45 -5.88 -0.77 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8762 0.8617 0.852 0.8492 1.0563 0.54 0.51 43.30%
Adjusted Per Share Value based on latest NOSH - 45,054
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.30 12.60 12.72 12.42 12.34 11.42 9.47 18.98%
EPS 0.23 -0.41 -0.62 -0.60 -0.65 -0.09 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0965 0.0946 0.0931 0.0934 0.1159 0.0594 0.0565 42.74%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.52 0.51 0.59 0.48 0.63 0.50 -
P/RPS 0.42 0.45 0.44 0.52 0.43 0.61 0.58 -19.31%
P/EPS 22.48 -13.81 -9.03 -10.82 -8.17 -81.34 -25.11 -
EY 4.45 -7.24 -11.07 -9.24 -12.25 -1.23 -3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.60 0.69 0.45 1.17 0.98 -32.71%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 17/08/06 31/05/06 28/02/06 23/11/05 29/08/05 -
Price 0.52 0.50 0.34 0.41 0.30 0.62 0.50 -
P/RPS 0.47 0.44 0.29 0.36 0.27 0.60 0.58 -13.04%
P/EPS 24.87 -13.28 -6.02 -7.52 -5.10 -80.05 -25.11 -
EY 4.02 -7.53 -16.60 -13.30 -19.59 -1.25 -3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.40 0.48 0.28 1.15 0.98 -28.63%

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