[VIZIONE] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1522.71%
YoY- -693.18%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 50,363 50,531 27,769 16,176 20,639 43,960 86,756 -8.66%
PBT 828 979 288 -7,561 -1,165 1,988 10,455 -34.45%
Tax 17 -974 -1,766 -228 183 -1,502 -2,572 -
NP 845 5 -1,478 -7,789 -982 486 7,883 -31.06%
-
NP to SH 747 -2,584 -1,478 -7,789 -982 486 7,883 -32.46%
-
Tax Rate -2.05% 99.49% 613.19% - - 75.55% 24.60% -
Total Cost 49,518 50,526 29,247 23,965 21,621 43,474 78,873 -7.46%
-
Net Worth 53,324 39,412 47,579 43,647 53,503 57,149 58,042 -1.40%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 4,496 11,249 13,498 -
Div Payout % - - - - 0.00% 2,314.81% 171.23% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 53,324 39,412 47,579 43,647 53,503 57,149 58,042 -1.40%
NOSH 60,859 44,991 44,954 44,997 44,961 44,999 44,994 5.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.68% 0.01% -5.32% -48.15% -4.76% 1.11% 9.09% -
ROE 1.40% -6.56% -3.11% -17.85% -1.84% 0.85% 13.58% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 82.75 112.31 61.77 35.95 45.90 97.69 192.82 -13.14%
EPS 1.66 -5.74 -3.28 -17.31 -2.18 1.08 17.52 -32.46%
DPS 0.00 0.00 0.00 0.00 10.00 25.00 30.00 -
NAPS 0.8762 0.876 1.0584 0.97 1.19 1.27 1.29 -6.24%
Adjusted Per Share Value based on latest NOSH - 44,996
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.30 12.34 6.78 3.95 5.04 10.73 21.18 -8.65%
EPS 0.18 -0.63 -0.36 -1.90 -0.24 0.12 1.92 -32.58%
DPS 0.00 0.00 0.00 0.00 1.10 2.75 3.30 -
NAPS 0.1302 0.0962 0.1162 0.1066 0.1306 0.1395 0.1417 -1.40%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.48 1.04 1.83 1.48 2.63 2.75 -
P/RPS 0.57 0.43 1.68 5.09 3.22 2.69 1.43 -14.20%
P/EPS 38.29 -8.36 -31.63 -10.57 -67.76 243.52 15.70 16.01%
EY 2.61 -11.97 -3.16 -9.46 -1.48 0.41 6.37 -13.81%
DY 0.00 0.00 0.00 0.00 6.76 9.51 10.91 -
P/NAPS 0.54 0.55 0.98 1.89 1.24 2.07 2.13 -20.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 25/02/04 26/02/03 22/02/02 26/02/01 -
Price 0.52 0.30 1.05 1.85 1.48 2.50 2.77 -
P/RPS 0.63 0.27 1.70 5.15 3.22 2.56 1.44 -12.86%
P/EPS 42.37 -5.22 -31.94 -10.69 -67.76 231.48 15.81 17.84%
EY 2.36 -19.14 -3.13 -9.36 -1.48 0.43 6.32 -15.13%
DY 0.00 0.00 0.00 0.00 6.76 10.00 10.83 -
P/NAPS 0.59 0.34 0.99 1.91 1.24 1.97 2.15 -19.37%

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