[VIZIONE] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -8.18%
YoY- -2370.49%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 50,736 52,090 38,784 19,329 17,822 35,207 91,085 -9.28%
PBT -1,941 518 433 -8,855 -446 730 8,194 -
Tax 64 -896 -1,208 -187 80 -1,463 -1,527 -
NP -1,877 -378 -775 -9,042 -366 -733 6,667 -
-
NP to SH -1,475 -2,526 -903 -9,042 -366 -733 5,987 -
-
Tax Rate - 172.97% 278.98% - - 200.41% 18.64% -
Total Cost 52,613 52,468 39,559 28,371 18,188 35,940 84,418 -7.57%
-
Net Worth 35,566 38,123 23,127 41,465 50,572 55,849 54,450 -6.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 2,241 9,001 17,978 -
Div Payout % - - - - 0.00% 0.00% 300.28% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 35,566 38,123 23,127 41,465 50,572 55,849 54,450 -6.84%
NOSH 45,009 44,745 45,348 45,070 45,153 45,040 44,999 0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -3.70% -0.73% -2.00% -46.78% -2.05% -2.08% 7.32% -
ROE -4.15% -6.63% -3.90% -21.81% -0.72% -1.31% 11.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 112.72 116.41 85.52 42.89 39.47 78.17 202.41 -9.29%
EPS -3.28 -5.65 -1.99 -20.06 -0.81 -1.63 13.30 -
DPS 0.00 0.00 0.00 0.00 5.00 20.00 40.00 -
NAPS 0.7902 0.852 0.51 0.92 1.12 1.24 1.21 -6.85%
Adjusted Per Share Value based on latest NOSH - 45,070
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.39 12.72 9.47 4.72 4.35 8.60 22.24 -9.28%
EPS -0.36 -0.62 -0.22 -2.21 -0.09 -0.18 1.46 -
DPS 0.00 0.00 0.00 0.00 0.55 2.20 4.39 -
NAPS 0.0868 0.0931 0.0565 0.1012 0.1235 0.1364 0.133 -6.86%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.61 0.51 0.50 1.45 1.51 2.26 2.48 -
P/RPS 0.54 0.44 0.58 3.38 3.83 2.89 1.23 -12.81%
P/EPS -18.61 -9.03 -25.11 -7.23 -186.29 -138.87 18.64 -
EY -5.37 -11.07 -3.98 -13.84 -0.54 -0.72 5.36 -
DY 0.00 0.00 0.00 0.00 3.31 8.85 16.13 -
P/NAPS 0.77 0.60 0.98 1.58 1.35 1.82 2.05 -15.05%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 17/08/06 29/08/05 13/08/04 19/08/03 29/08/02 29/08/01 -
Price 0.56 0.34 0.50 1.25 1.59 2.03 2.74 -
P/RPS 0.50 0.29 0.58 2.91 4.03 2.60 1.35 -15.25%
P/EPS -17.09 -6.02 -25.11 -6.23 -196.16 -124.74 20.59 -
EY -5.85 -16.60 -3.98 -16.05 -0.51 -0.80 4.86 -
DY 0.00 0.00 0.00 0.00 3.14 9.85 14.60 -
P/NAPS 0.71 0.40 0.98 1.36 1.42 1.64 2.26 -17.54%

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