[VIZIONE] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 62.07%
YoY- -202.06%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 45,580 20,262 15,241 22,013 41,124 52,413 63,313 0.34%
PBT 252 -2,393 -262 -1,085 2,042 7,162 18,717 4.68%
Tax -381 -261 -217 -102 -878 -1,538 260 -
NP -129 -2,654 -480 -1,188 1,164 5,624 18,977 -
-
NP to SH -1,149 -2,654 -480 -1,188 1,164 5,624 18,977 -
-
Tax Rate 151.19% - - - 43.00% 21.47% -1.39% -
Total Cost 45,709 22,917 15,721 23,201 39,960 46,789 44,336 -0.03%
-
Net Worth 24,243 24,774 50,849 53,999 55,799 63,438 65,089 1.05%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 2,999 5,999 4,499 - -
Div Payout % - - - 0.00% 515.46% 80.00% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 24,243 24,774 50,849 53,999 55,799 63,438 65,089 1.05%
NOSH 44,895 45,045 44,999 44,999 44,999 44,992 43,393 -0.03%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.28% -13.10% -3.15% -5.40% 2.83% 10.73% 29.97% -
ROE -4.74% -10.72% -0.94% -2.20% 2.09% 8.87% 29.16% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 101.52 44.98 33.87 48.92 91.39 116.49 145.91 0.38%
EPS -2.56 -5.89 -1.07 -2.64 2.59 12.50 43.73 -
DPS 0.00 0.00 0.00 6.67 13.33 10.00 0.00 -
NAPS 0.54 0.55 1.13 1.20 1.24 1.41 1.50 1.09%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 11.13 4.95 3.72 5.38 10.04 12.80 15.46 0.34%
EPS -0.28 -0.65 -0.12 -0.29 0.28 1.37 4.63 -
DPS 0.00 0.00 0.00 0.73 1.47 1.10 0.00 -
NAPS 0.0592 0.0605 0.1242 0.1319 0.1363 0.1549 0.1589 1.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.63 1.15 1.97 1.98 2.15 2.85 0.00 -
P/RPS 0.62 2.56 5.82 4.05 2.35 2.45 0.00 -100.00%
P/EPS -24.61 -19.51 -184.69 -75.00 83.12 22.80 0.00 -100.00%
EY -4.06 -5.12 -0.54 -1.33 1.20 4.39 0.00 -100.00%
DY 0.00 0.00 0.00 3.37 6.20 3.51 0.00 -
P/NAPS 1.17 2.09 1.74 1.65 1.73 2.02 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 25/11/04 19/11/03 26/11/02 19/11/01 16/11/00 18/11/99 -
Price 0.62 1.08 1.89 1.88 2.70 3.00 0.00 -
P/RPS 0.61 2.40 5.58 3.84 2.95 2.58 0.00 -100.00%
P/EPS -24.22 -18.33 -177.19 -71.21 104.38 24.00 0.00 -100.00%
EY -4.13 -5.46 -0.56 -1.40 0.96 4.17 0.00 -100.00%
DY 0.00 0.00 0.00 3.55 4.94 3.33 0.00 -
P/NAPS 1.15 1.96 1.67 1.57 2.18 2.13 0.00 -100.00%

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