[VIZIONE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -39.61%
YoY- -6336.36%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 22,086 12,266 57,278 31,810 20,917 10,950 50,363 -42.30%
PBT -4,142 -2,248 -11,591 -6,838 -5,020 -1,962 828 -
Tax -7 -9 393 -3 -3 -3 17 -
NP -4,149 -2,257 -11,198 -6,841 -5,023 -1,965 845 -
-
NP to SH -3,580 -1,783 -8,081 -5,488 -3,931 -1,486 747 -
-
Tax Rate - - - - - - -2.05% -
Total Cost 26,235 14,523 68,476 38,651 25,940 12,915 49,518 -34.54%
-
Net Worth 28,428 29,977 31,064 33,985 35,540 37,969 53,324 -34.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 28,428 29,977 31,064 33,985 35,540 37,969 53,324 -34.27%
NOSH 44,974 45,025 44,994 44,983 44,977 45,030 60,859 -18.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -18.79% -18.40% -19.55% -21.51% -24.01% -17.95% 1.68% -
ROE -12.59% -5.95% -26.01% -16.15% -11.06% -3.91% 1.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.11 27.24 127.30 70.71 46.51 24.32 82.75 -29.40%
EPS -7.96 -3.96 -17.96 -12.20 -8.74 -3.30 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6321 0.6658 0.6904 0.7555 0.7902 0.8432 0.8762 -19.57%
Adjusted Per Share Value based on latest NOSH - 44,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.08 0.60 2.80 1.55 1.02 0.53 2.46 -42.26%
EPS -0.17 -0.09 -0.39 -0.27 -0.19 -0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.0146 0.0152 0.0166 0.0174 0.0185 0.026 -34.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.49 0.56 0.54 0.59 0.61 0.52 0.47 -
P/RPS 1.00 2.06 0.42 0.83 1.31 2.14 0.57 45.51%
P/EPS -6.16 -14.14 -3.01 -4.84 -6.98 -15.76 38.29 -
EY -16.24 -7.07 -33.26 -20.68 -14.33 -6.35 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.78 0.78 0.77 0.62 0.54 27.80%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 26/02/08 29/11/07 28/08/07 28/05/07 27/02/07 -
Price 0.42 0.55 0.51 0.55 0.56 0.49 0.52 -
P/RPS 0.86 2.02 0.40 0.78 1.20 2.02 0.63 23.08%
P/EPS -5.28 -13.89 -2.84 -4.51 -6.41 -14.85 42.37 -
EY -18.95 -7.20 -35.22 -22.18 -15.61 -6.73 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.74 0.73 0.71 0.58 0.59 7.76%

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