[VIZIONE] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.02%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 52,090 38,784 19,329 17,822 35,207 91,085 57,860 -1.73%
PBT 518 433 -8,855 -446 730 8,194 7,715 -36.23%
Tax -896 -1,208 -187 80 -1,463 -1,527 -448 12.24%
NP -378 -775 -9,042 -366 -733 6,667 7,267 -
-
NP to SH -2,526 -903 -9,042 -366 -733 5,987 7,267 -
-
Tax Rate 172.97% 278.98% - - 200.41% 18.64% 5.81% -
Total Cost 52,468 39,559 28,371 18,188 35,940 84,418 50,593 0.60%
-
Net Worth 38,123 23,127 41,465 50,572 55,849 54,450 64,002 -8.26%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 2,241 9,001 17,978 9,003 -
Div Payout % - - - 0.00% 0.00% 300.28% 123.90% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 38,123 23,127 41,465 50,572 55,849 54,450 64,002 -8.26%
NOSH 44,745 45,348 45,070 45,153 45,040 44,999 45,072 -0.12%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.73% -2.00% -46.78% -2.05% -2.08% 7.32% 12.56% -
ROE -6.63% -3.90% -21.81% -0.72% -1.31% 11.00% 11.35% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 116.41 85.52 42.89 39.47 78.17 202.41 128.37 -1.61%
EPS -5.65 -1.99 -20.06 -0.81 -1.63 13.30 16.12 -
DPS 0.00 0.00 0.00 5.00 20.00 40.00 20.00 -
NAPS 0.852 0.51 0.92 1.12 1.24 1.21 1.42 -8.15%
Adjusted Per Share Value based on latest NOSH - 45,153
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.72 9.47 4.72 4.35 8.60 22.24 14.13 -1.73%
EPS -0.62 -0.22 -2.21 -0.09 -0.18 1.46 1.77 -
DPS 0.00 0.00 0.00 0.55 2.20 4.39 2.20 -
NAPS 0.0931 0.0565 0.1012 0.1235 0.1364 0.133 0.1563 -8.26%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.51 0.50 1.45 1.51 2.26 2.48 4.28 -
P/RPS 0.44 0.58 3.38 3.83 2.89 1.23 3.33 -28.62%
P/EPS -9.03 -25.11 -7.23 -186.29 -138.87 18.64 26.55 -
EY -11.07 -3.98 -13.84 -0.54 -0.72 5.36 3.77 -
DY 0.00 0.00 0.00 3.31 8.85 16.13 4.67 -
P/NAPS 0.60 0.98 1.58 1.35 1.82 2.05 3.01 -23.56%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 29/08/05 13/08/04 19/08/03 29/08/02 29/08/01 16/08/00 -
Price 0.34 0.50 1.25 1.59 2.03 2.74 4.40 -
P/RPS 0.29 0.58 2.91 4.03 2.60 1.35 3.43 -33.73%
P/EPS -6.02 -25.11 -6.23 -196.16 -124.74 20.59 27.29 -
EY -16.60 -3.98 -16.05 -0.51 -0.80 4.86 3.66 -
DY 0.00 0.00 0.00 3.14 9.85 14.60 4.55 -
P/NAPS 0.40 0.98 1.36 1.42 1.64 2.26 3.10 -28.90%

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