[VIZIONE] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 62.11%
YoY- 59.6%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 35,274 34,185 15,197 11,431 16,510 30,843 52,413 -6.38%
PBT -300 189 -1,795 -197 -814 1,532 7,162 -
Tax 6 -286 -196 -163 -77 -659 -1,538 -
NP -294 -97 -1,991 -360 -891 873 5,624 -
-
NP to SH 88 -862 -1,991 -360 -891 873 5,624 -49.97%
-
Tax Rate - 151.32% - - - 43.02% 21.47% -
Total Cost 35,568 34,282 17,188 11,791 17,401 29,970 46,789 -4.46%
-
Net Worth 37,914 24,243 24,774 50,849 54,000 55,799 63,438 -8.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 2,249 4,499 4,499 -
Div Payout % - - - - 0.00% 515.46% 80.00% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 37,914 24,243 24,774 50,849 54,000 55,799 63,438 -8.21%
NOSH 43,999 44,895 45,045 44,999 44,999 44,999 44,992 -0.37%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.83% -0.28% -13.10% -3.15% -5.40% 2.83% 10.73% -
ROE 0.23% -3.56% -8.04% -0.71% -1.65% 1.56% 8.87% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 80.17 76.14 33.74 25.40 36.69 68.54 116.49 -6.03%
EPS 0.20 -1.92 -4.42 -0.80 -1.98 1.94 12.50 -49.78%
DPS 0.00 0.00 0.00 0.00 5.00 10.00 10.00 -
NAPS 0.8617 0.54 0.55 1.13 1.20 1.24 1.41 -7.87%
Adjusted Per Share Value based on latest NOSH - 45,038
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.61 8.35 3.71 2.79 4.03 7.53 12.80 -6.39%
EPS 0.02 -0.21 -0.49 -0.09 -0.22 0.21 1.37 -50.54%
DPS 0.00 0.00 0.00 0.00 0.55 1.10 1.10 -
NAPS 0.0926 0.0592 0.0605 0.1242 0.1319 0.1363 0.1549 -8.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.52 0.63 1.15 1.97 1.98 2.15 2.85 -
P/RPS 0.65 0.83 3.41 7.76 5.40 3.14 2.45 -19.83%
P/EPS 260.00 -32.81 -26.02 -246.25 -100.00 110.82 22.80 50.00%
EY 0.38 -3.05 -3.84 -0.41 -1.00 0.90 4.39 -33.47%
DY 0.00 0.00 0.00 0.00 2.53 4.65 3.51 -
P/NAPS 0.60 1.17 2.09 1.74 1.65 1.73 2.02 -18.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 23/11/05 25/11/04 19/11/03 26/11/02 19/11/01 16/11/00 -
Price 0.50 0.62 1.08 1.89 1.88 2.70 3.00 -
P/RPS 0.62 0.81 3.20 7.44 5.12 3.94 2.58 -21.14%
P/EPS 250.00 -32.29 -24.43 -236.25 -94.95 139.18 24.00 47.75%
EY 0.40 -3.10 -4.09 -0.42 -1.05 0.72 4.17 -32.32%
DY 0.00 0.00 0.00 0.00 2.66 3.70 3.33 -
P/NAPS 0.58 1.15 1.96 1.67 1.57 2.18 2.13 -19.48%

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