[VIZIONE] QoQ Annualized Quarter 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- 74.74%
YoY- 59.6%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,938 14,176 16,176 15,241 9,632 9,736 20,639 -15.84%
PBT -4,194 -3,476 -7,561 -262 -1,606 -1,152 -1,165 135.07%
Tax -212 -252 -228 -217 -294 -300 183 -
NP -4,406 -3,728 -7,789 -480 -1,900 -1,452 -982 172.28%
-
NP to SH -4,406 -3,728 -7,789 -480 -1,900 -1,452 -982 172.28%
-
Tax Rate - - - - - - - -
Total Cost 20,344 17,904 23,965 15,721 11,532 11,188 21,621 -3.98%
-
Net Worth 41,362 42,772 43,647 50,849 50,426 52,881 53,503 -15.78%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 4,496 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 41,362 42,772 43,647 50,849 50,426 52,881 53,503 -15.78%
NOSH 44,959 45,024 44,997 44,999 45,023 44,814 44,961 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -27.64% -26.30% -48.15% -3.15% -19.73% -14.91% -4.76% -
ROE -10.65% -8.72% -17.85% -0.94% -3.77% -2.75% -1.84% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.45 31.49 35.95 33.87 21.39 21.72 45.90 -15.83%
EPS -9.80 -8.28 -17.31 -1.07 -4.22 -3.24 -2.18 172.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.92 0.95 0.97 1.13 1.12 1.18 1.19 -15.77%
Adjusted Per Share Value based on latest NOSH - 45,038
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.78 0.69 0.79 0.74 0.47 0.48 1.01 -15.83%
EPS -0.22 -0.18 -0.38 -0.02 -0.09 -0.07 -0.05 168.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.0202 0.0209 0.0213 0.0248 0.0246 0.0258 0.0261 -15.71%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.45 1.55 1.83 1.97 1.51 1.46 1.48 -
P/RPS 4.09 4.92 5.09 5.82 7.06 6.72 3.22 17.30%
P/EPS -14.80 -18.72 -10.57 -184.69 -35.78 -45.06 -67.76 -63.76%
EY -6.76 -5.34 -9.46 -0.54 -2.79 -2.22 -1.48 175.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.76 -
P/NAPS 1.58 1.63 1.89 1.74 1.35 1.24 1.24 17.54%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 28/05/04 25/02/04 19/11/03 19/08/03 21/05/03 26/02/03 -
Price 1.25 1.50 1.85 1.89 1.59 1.48 1.48 -
P/RPS 3.53 4.76 5.15 5.58 7.43 6.81 3.22 6.32%
P/EPS -12.76 -18.12 -10.69 -177.19 -37.68 -45.68 -67.76 -67.17%
EY -7.84 -5.52 -9.36 -0.56 -2.65 -2.19 -1.48 204.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.76 -
P/NAPS 1.36 1.58 1.91 1.67 1.42 1.25 1.24 6.35%

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