[VIZIONE] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 84.31%
YoY- 81.02%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 57,279 50,362 50,531 27,769 16,176 20,639 43,960 4.50%
PBT -11,589 827 817 288 -7,561 -1,165 1,988 -
Tax 392 17 -394 -1,766 -228 183 -822 -
NP -11,197 844 423 -1,478 -7,789 -982 1,166 -
-
NP to SH -8,081 943 -2,642 -1,478 -7,789 -982 486 -
-
Tax Rate - -2.06% 48.23% 613.19% - - 41.35% -
Total Cost 68,476 49,518 50,108 29,247 23,965 21,621 42,794 8.14%
-
Net Worth 31,091 39,514 47,480 24,701 43,647 53,351 57,149 -9.64%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 4,493 11,249 -
Div Payout % - - - - - 0.00% 2,314.81% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 31,091 39,514 47,480 24,701 43,647 53,351 57,149 -9.64%
NOSH 45,034 45,098 44,949 44,912 44,996 44,833 44,999 0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -19.55% 1.68% 0.84% -5.32% -48.15% -4.76% 2.65% -
ROE -25.99% 2.39% -5.56% -5.98% -17.85% -1.84% 0.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 127.19 111.67 112.42 61.83 35.95 46.03 97.69 4.49%
EPS -17.94 2.09 -5.88 -3.29 -17.31 -2.19 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 25.00 -
NAPS 0.6904 0.8762 1.0563 0.55 0.97 1.19 1.27 -9.65%
Adjusted Per Share Value based on latest NOSH - 44,912
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 13.99 12.30 12.34 6.78 3.95 5.04 10.73 4.51%
EPS -1.97 0.23 -0.65 -0.36 -1.90 -0.24 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 1.10 2.75 -
NAPS 0.0759 0.0965 0.1159 0.0603 0.1066 0.1303 0.1395 -9.64%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.54 0.47 0.48 1.04 1.83 1.48 2.63 -
P/RPS 0.42 0.42 0.43 1.68 5.09 3.21 2.69 -26.60%
P/EPS -3.01 22.48 -8.17 -31.60 -10.57 -67.57 243.52 -
EY -33.23 4.45 -12.25 -3.16 -9.46 -1.48 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 6.76 9.51 -
P/NAPS 0.78 0.54 0.45 1.89 1.89 1.24 2.07 -15.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 28/02/06 25/02/05 25/02/04 26/02/03 22/02/02 -
Price 0.51 0.52 0.30 1.05 1.85 1.48 2.50 -
P/RPS 0.40 0.47 0.27 1.70 5.15 3.21 2.56 -26.59%
P/EPS -2.84 24.87 -5.10 -31.91 -10.69 -67.57 231.48 -
EY -35.18 4.02 -19.59 -3.13 -9.36 -1.48 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 6.76 10.00 -
P/NAPS 0.74 0.59 0.28 1.91 1.91 1.24 1.97 -15.05%

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