[VIZIONE] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.05%
YoY- 56.71%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 33,429 31,810 35,274 34,185 15,197 11,431 16,510 12.46%
PBT -5,202 -6,838 -300 189 -1,795 -197 -814 36.18%
Tax -7 -3 6 -286 -196 -163 -77 -32.92%
NP -5,209 -6,841 -294 -97 -1,991 -360 -891 34.18%
-
NP to SH -4,534 -5,488 88 -862 -1,991 -360 -891 31.11%
-
Tax Rate - - - 151.32% - - - -
Total Cost 38,638 38,651 35,568 34,282 17,188 11,791 17,401 14.20%
-
Net Worth 28,787 33,985 37,914 24,243 24,774 50,849 54,000 -9.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 2,249 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 28,787 33,985 37,914 24,243 24,774 50,849 54,000 -9.94%
NOSH 44,980 44,983 43,999 44,895 45,045 44,999 44,999 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -15.58% -21.51% -0.83% -0.28% -13.10% -3.15% -5.40% -
ROE -15.75% -16.15% 0.23% -3.56% -8.04% -0.71% -1.65% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 74.32 70.71 80.17 76.14 33.74 25.40 36.69 12.47%
EPS -10.08 -12.20 0.20 -1.92 -4.42 -0.80 -1.98 31.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.64 0.7555 0.8617 0.54 0.55 1.13 1.20 -9.93%
Adjusted Per Share Value based on latest NOSH - 45,058
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.16 7.77 8.61 8.35 3.71 2.79 4.03 12.46%
EPS -1.11 -1.34 0.02 -0.21 -0.49 -0.09 -0.22 30.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 0.0703 0.083 0.0926 0.0592 0.0605 0.1242 0.1319 -9.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.43 0.59 0.52 0.63 1.15 1.97 1.98 -
P/RPS 0.58 0.83 0.65 0.83 3.41 7.76 5.40 -31.03%
P/EPS -4.27 -4.84 260.00 -32.81 -26.02 -246.25 -100.00 -40.85%
EY -23.44 -20.68 0.38 -3.05 -3.84 -0.41 -1.00 69.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
P/NAPS 0.67 0.78 0.60 1.17 2.09 1.74 1.65 -13.93%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 29/11/07 21/11/06 23/11/05 25/11/04 19/11/03 26/11/02 -
Price 0.34 0.55 0.50 0.62 1.08 1.89 1.88 -
P/RPS 0.46 0.78 0.62 0.81 3.20 7.44 5.12 -33.05%
P/EPS -3.37 -4.51 250.00 -32.29 -24.43 -236.25 -94.95 -42.64%
EY -29.65 -22.18 0.40 -3.10 -4.09 -0.42 -1.05 74.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
P/NAPS 0.53 0.73 0.58 1.15 1.96 1.67 1.57 -16.54%

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