[VIZIONE] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.02%
YoY- -384.81%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 31,143 58,897 46,899 51,619 46,757 19,942 15,560 12.24%
PBT -12,325 -9,953 -5,709 327 2,272 -9,159 -548 67.93%
Tax 6 387 8 -633 -1,325 -261 97 -37.08%
NP -12,319 -9,566 -5,701 -306 947 -9,420 -451 73.45%
-
NP to SH -12,383 -7,128 -4,632 -1,692 -349 -9,420 -451 73.60%
-
Tax Rate - - - 193.58% 58.32% - - -
Total Cost 43,462 68,463 52,600 51,925 45,810 29,362 16,011 18.09%
-
Net Worth 13,500 28,800 33,997 38,728 24,331 24,808 50,893 -19.82%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - 2,241 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 13,500 28,800 33,997 38,728 24,331 24,808 50,893 -19.82%
NOSH 44,999 45,000 44,999 44,943 45,058 45,106 45,038 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -39.56% -16.24% -12.16% -0.59% 2.03% -47.24% -2.90% -
ROE -91.73% -24.75% -13.62% -4.37% -1.43% -37.97% -0.89% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 69.21 130.88 104.22 114.85 103.77 44.21 34.55 12.26%
EPS -27.52 -15.84 -10.29 -3.76 -0.77 -20.88 -1.00 73.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.30 0.64 0.7555 0.8617 0.54 0.55 1.13 -19.81%
Adjusted Per Share Value based on latest NOSH - 44,943
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.60 14.38 11.45 12.60 11.42 4.87 3.80 12.23%
EPS -3.02 -1.74 -1.13 -0.41 -0.09 -2.30 -0.11 73.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 0.033 0.0703 0.083 0.0946 0.0594 0.0606 0.1243 -19.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.22 0.43 0.59 0.52 0.63 1.15 1.97 -
P/RPS 0.32 0.33 0.57 0.45 0.61 2.60 5.70 -38.09%
P/EPS -0.80 -2.71 -5.73 -13.81 -81.34 -5.51 -196.73 -60.01%
EY -125.08 -36.84 -17.45 -7.24 -1.23 -18.16 -0.51 149.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 0.73 0.67 0.78 0.60 1.17 2.09 1.74 -13.46%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 26/11/08 29/11/07 21/11/06 23/11/05 25/11/04 19/11/03 -
Price 0.19 0.34 0.55 0.50 0.62 1.08 1.89 -
P/RPS 0.27 0.26 0.53 0.44 0.60 2.44 5.47 -39.40%
P/EPS -0.69 -2.15 -5.34 -13.28 -80.05 -5.17 -188.74 -60.71%
EY -144.83 -46.59 -18.72 -7.53 -1.25 -19.34 -0.53 154.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.65 -
P/NAPS 0.63 0.53 0.73 0.58 1.15 1.96 1.67 -14.98%

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