[VIZIONE] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.18%
YoY- -1988.69%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 38,784 32,121 27,769 19,942 19,329 17,286 16,176 79.23%
PBT 433 -800 288 -9,159 -8,855 -8,142 -7,561 -
Tax -1,208 -1,179 -1,766 -261 -187 -216 -228 204.22%
NP -775 -1,979 -1,478 -9,420 -9,042 -8,358 -7,789 -78.55%
-
NP to SH -903 -1,979 -1,478 -9,420 -9,042 -8,358 -7,789 -76.25%
-
Tax Rate 278.98% - 613.19% - - - - -
Total Cost 39,559 34,100 29,247 29,362 28,371 25,644 23,965 39.71%
-
Net Worth 23,127 22,982 24,701 24,808 41,465 42,772 43,647 -34.54%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 23,127 22,982 24,701 24,808 41,465 42,772 43,647 -34.54%
NOSH 45,348 45,062 44,912 45,106 45,070 45,024 44,996 0.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.00% -6.16% -5.32% -47.24% -46.78% -48.35% -48.15% -
ROE -3.90% -8.61% -5.98% -37.97% -21.81% -19.54% -17.85% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 85.52 71.28 61.83 44.21 42.89 38.39 35.95 78.29%
EPS -1.99 -4.39 -3.29 -20.88 -20.06 -18.56 -17.31 -76.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.55 0.55 0.92 0.95 0.97 -34.88%
Adjusted Per Share Value based on latest NOSH - 45,106
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.47 7.84 6.78 4.87 4.72 4.22 3.95 79.22%
EPS -0.22 -0.48 -0.36 -2.30 -2.21 -2.04 -1.90 -76.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0561 0.0603 0.0606 0.1012 0.1044 0.1066 -34.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.99 1.04 1.15 1.45 1.55 1.83 -
P/RPS 0.58 1.39 1.68 2.60 3.38 4.04 5.09 -76.52%
P/EPS -25.11 -22.54 -31.60 -5.51 -7.23 -8.35 -10.57 78.13%
EY -3.98 -4.44 -3.16 -18.16 -13.84 -11.98 -9.46 -43.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.94 1.89 2.09 1.58 1.63 1.89 -35.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 25/02/05 25/11/04 13/08/04 28/05/04 25/02/04 -
Price 0.50 0.45 1.05 1.08 1.25 1.50 1.85 -
P/RPS 0.58 0.63 1.70 2.44 2.91 3.91 5.15 -76.71%
P/EPS -25.11 -10.25 -31.91 -5.17 -6.23 -8.08 -10.69 76.79%
EY -3.98 -9.76 -3.13 -19.34 -16.05 -12.38 -9.36 -43.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 1.91 1.96 1.36 1.58 1.91 -35.93%

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