[VIZIONE] YoY TTM 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- -23.22%
YoY- 64.71%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 51,619 46,757 19,942 15,560 29,627 65,186 74,575 -5.94%
PBT 327 2,272 -9,159 -548 -358 4,825 9,710 -43.15%
Tax -633 -1,325 -261 97 -920 -1,013 -1,538 -13.74%
NP -306 947 -9,420 -451 -1,278 3,812 8,172 -
-
NP to SH -1,692 -349 -9,420 -451 -1,278 3,132 8,172 -
-
Tax Rate 193.58% 58.32% - - - 20.99% 15.84% -
Total Cost 51,925 45,810 29,362 16,011 30,905 61,374 66,403 -4.01%
-
Net Worth 38,728 24,331 24,808 50,893 54,000 55,822 63,140 -7.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 2,241 9,001 13,499 13,481 -
Div Payout % - - - 0.00% 0.00% 431.03% 164.97% -
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 38,728 24,331 24,808 50,893 54,000 55,822 63,140 -7.82%
NOSH 44,943 45,058 45,106 45,038 45,000 45,018 44,780 0.06%
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 -0.59% 2.03% -47.24% -2.90% -4.31% 5.85% 10.96% -
ROE -4.37% -1.43% -37.97% -0.89% -2.37% 5.61% 12.94% -
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 114.85 103.77 44.21 34.55 65.84 144.80 166.54 -6.00%
EPS -3.76 -0.77 -20.88 -1.00 -2.84 6.96 18.25 -
DPS 0.00 0.00 0.00 5.00 20.00 30.00 30.00 -
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 12.60 11.42 4.87 3.80 7.23 15.92 18.21 -5.95%
EPS -0.41 -0.09 -2.30 -0.11 -0.31 0.76 2.00 -
DPS 0.00 0.00 0.00 0.55 2.20 3.30 3.29 -
NAPS 0.0946 0.0594 0.0606 0.1243 0.1319 0.1363 0.1542 -7.81%
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 0.45 0.61 2.60 5.70 3.01 1.48 1.71 -19.94%
P/EPS -13.81 -81.34 -5.51 -196.73 -69.72 30.90 15.62 -
EY -7.24 -1.23 -18.16 -0.51 -1.43 3.24 6.40 -
DY 0.00 0.00 0.00 2.54 10.10 13.95 10.53 -
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 0.44 0.60 2.44 5.47 2.86 1.86 1.80 -20.91%
P/EPS -13.28 -80.05 -5.17 -188.74 -66.20 38.81 16.44 -
EY -7.53 -1.25 -19.34 -0.53 -1.51 2.58 6.08 -
DY 0.00 0.00 0.00 2.65 10.64 11.11 10.00 -
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