[VIZIONE] QoQ 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- 200.51%
YoY- -12.59%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
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 4,425 3,544 4,745 6,615 2,382 2,434 4,129 4.72%
PBT -1,228 -869 -7,364 606 -515 -288 -351 130.63%
Tax -43 -63 -65 -16 -72 -75 260 -
NP -1,271 -932 -7,429 590 -587 -363 -91 480.89%
-
NP to SH -1,271 -932 -7,429 590 -587 -363 -91 480.89%
-
Tax Rate - - - 2.64% - - - -
Total Cost 5,696 4,476 12,174 6,025 2,969 2,797 4,220 22.15%
-
Net Worth 41,465 42,772 43,647 50,893 50,572 52,881 53,351 -15.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 2,241 -
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 41,465 42,772 43,647 50,893 50,572 52,881 53,351 -15.48%
NOSH 45,070 45,024 44,996 45,038 45,153 44,814 44,833 0.35%
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 -28.72% -26.30% -156.56% 8.92% -24.64% -14.91% -2.20% -
ROE -3.07% -2.18% -17.02% 1.16% -1.16% -0.69% -0.17% -
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 9.82 7.87 10.55 14.69 5.28 5.43 9.21 4.37%
EPS -2.82 -2.07 -16.51 1.31 -1.30 -0.81 -0.20 484.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 0.22 0.17 0.23 0.32 0.12 0.12 0.20 6.56%
EPS -0.06 -0.05 -0.36 0.03 -0.03 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.0202 0.0209 0.0213 0.0249 0.0247 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 14.77 19.69 17.35 13.41 28.62 26.88 16.07 -5.47%
P/EPS -51.42 -74.88 -11.08 150.38 -116.15 -180.25 -729.16 -82.95%
EY -1.94 -1.34 -9.02 0.66 -0.86 -0.55 -0.14 477.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.38 -
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 12.73 19.06 17.54 12.87 30.14 27.25 16.07 -14.39%
P/EPS -44.33 -72.46 -11.21 144.27 -122.31 -182.72 -729.16 -84.56%
EY -2.26 -1.38 -8.92 0.69 -0.82 -0.55 -0.14 539.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.38 -
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