[VIZIONE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 51.7%
YoY- 12.91%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 50,363 35,274 20,543 8,215 50,531 34,185 18,984 91.29%
PBT 828 -300 -2,251 -1,857 979 189 -1,952 -
Tax 17 6 -50 -8 -974 -286 -79 -
NP 845 -294 -2,301 -1,865 5 -97 -2,031 -
-
NP to SH 747 88 -1,512 -1,248 -2,584 -862 -1,628 -
-
Tax Rate -2.05% - - - 99.49% 151.32% - -
Total Cost 49,518 35,568 22,844 10,080 50,526 34,282 21,015 76.79%
-
Net Worth 53,324 37,914 38,340 38,259 39,412 24,243 22,935 75.23%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 53,324 37,914 38,340 38,259 39,412 24,243 22,935 75.23%
NOSH 60,859 43,999 45,000 45,054 44,991 44,895 44,972 22.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.68% -0.83% -11.20% -22.70% 0.01% -0.28% -10.70% -
ROE 1.40% 0.23% -3.94% -3.26% -6.56% -3.56% -7.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.75 80.17 45.65 18.23 112.31 76.14 42.21 56.44%
EPS 1.66 0.20 -3.36 -2.77 -5.74 -1.92 -3.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8762 0.8617 0.852 0.8492 0.876 0.54 0.51 43.30%
Adjusted Per Share Value based on latest NOSH - 45,054
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.30 8.61 5.02 2.01 12.34 8.35 4.64 91.19%
EPS 0.18 0.02 -0.37 -0.30 -0.63 -0.21 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.0926 0.0936 0.0934 0.0962 0.0592 0.056 75.23%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.52 0.51 0.59 0.48 0.63 0.50 -
P/RPS 0.57 0.65 1.12 3.24 0.43 0.83 1.18 -38.35%
P/EPS 38.29 260.00 -15.18 -21.30 -8.36 -32.81 -13.81 -
EY 2.61 0.38 -6.59 -4.69 -11.97 -3.05 -7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.60 0.69 0.55 1.17 0.98 -32.71%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 17/08/06 31/05/06 28/02/06 23/11/05 29/08/05 -
Price 0.52 0.50 0.34 0.41 0.30 0.62 0.50 -
P/RPS 0.63 0.62 0.74 2.25 0.27 0.81 1.18 -34.11%
P/EPS 42.37 250.00 -10.12 -14.80 -5.22 -32.29 -13.81 -
EY 2.36 0.40 -9.88 -6.76 -19.14 -3.10 -7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.40 0.48 0.34 1.15 0.98 -28.63%

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