[VIZIONE] QoQ TTM Result on 31-Dec-2000 [#4]

Stock

[VIZIONE] VIZIONE HOLDINGS BERHAD

Announcement Date

26-Feb-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Dec-2000 [#4]

Profit Trend

QoQ- -3.54%

YoY- 37.86%

Quarter Report

VIZIONE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	65,186	91,085	88,778	86,756	74,575	57,860	49,846	19.56%
YoY %	-28.43%	2.60%	2.33%	16.33%	28.89%	16.08%	-	-
Horiz. %	130.77%	182.73%	178.10%	174.05%	149.61%	116.08%	100.00%	-
PBT	4,825	8,194	8,019	10,455	9,710	7,715	7,302	-24.11%
YoY %	-41.12%	2.18%	-23.30%	7.67%	25.86%	5.66%	-	-
Horiz. %	66.08%	112.22%	109.82%	143.18%	132.98%	105.66%	100.00%	-
Tax	-1,013	-1,527	-1,374	-2,572	-1,538	-448	-346	104.52%
YoY %	33.66%	-11.14%	46.58%	-67.23%	-243.30%	-29.48%	-	-
Horiz. %	292.77%	441.33%	397.11%	743.35%	444.51%	129.48%	100.00%	-
NP	3,812	6,667	6,645	7,883	8,172	7,267	6,956	-33.00%
YoY %	-42.82%	0.33%	-15.70%	-3.54%	12.45%	4.47%	-	-
Horiz. %	54.80%	95.85%	95.53%	113.33%	117.48%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,132	5,987	5,965	7,883	8,172	7,267	6,956	-41.22%
YoY %	-47.69%	0.37%	-24.33%	-3.54%	12.45%	4.47%	-	-
Horiz. %	45.03%	86.07%	85.75%	113.33%	117.48%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.99%	18.64%	17.13%	24.60%	15.84%	5.81%	4.74%	-
YoY %	12.61%	8.81%	-30.37%	55.30%	172.63%	22.57%	-	-
Horiz. %	442.83%	393.25%	361.39%	518.99%	334.18%	122.57%	100.00%	-
Total Cost	61,374	84,418	82,133	78,873	66,403	50,593	42,890	26.95%
YoY %	-27.30%	2.78%	4.13%	18.78%	31.25%	17.96%	-	-
Horiz. %	143.10%	196.82%	191.50%	183.90%	154.82%	117.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,822	54,450	57,192	58,049	63,140	64,002	63,475	-8.20%
YoY %	2.52%	-4.79%	-1.48%	-8.06%	-1.35%	0.83%	-	-
Horiz. %	87.94%	85.78%	90.10%	91.45%	99.47%	100.83%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	13,499	17,978	13,478	13,478	13,481	9,003	9,003	30.96%
YoY %	-24.91%	33.39%	0.00%	-0.02%	49.74%	0.00%	-	-
Horiz. %	149.94%	199.69%	149.71%	149.71%	149.74%	100.00%	100.00%	-
Div Payout %	431.03%	300.28%	225.95%	170.98%	164.97%	123.90%	129.44%	-
YoY %	43.54%	32.90%	32.15%	3.64%	33.15%	-4.28%	-	-
Horiz. %	333.00%	231.98%	174.56%	132.09%	127.45%	95.72%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	55,822	54,450	57,192	58,049	63,140	64,002	63,475	-8.20%
YoY %	2.52%	-4.79%	-1.48%	-8.06%	-1.35%	0.83%	-	-
Horiz. %	87.94%	85.78%	90.10%	91.45%	99.47%	100.83%	100.00%	-
NOSH	45,018	44,999	45,033	45,000	44,780	45,072	45,018	0.00%
YoY %	0.04%	-0.08%	0.07%	0.49%	-0.65%	0.12%	-	-
Horiz. %	100.00%	99.96%	100.03%	99.96%	99.47%	100.12%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	5.85%	7.32%	7.48%	9.09%	10.96%	12.56%	13.95%	-
YoY %	-20.08%	-2.14%	-17.71%	-17.06%	-12.74%	-9.96%	-	-
Horiz. %	41.94%	52.47%	53.62%	65.16%	78.57%	90.04%	100.00%	-
ROE	5.61%	11.00%	10.43%	13.58%	12.94%	11.35%	10.96%	-
YoY %	-49.00%	5.47%	-23.20%	4.95%	14.01%	3.56%	-	-
Horiz. %	51.19%	100.36%	95.16%	123.91%	118.07%	103.56%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	144.80	202.41	197.14	192.79	166.54	128.37	110.72	19.57%
YoY %	-28.46%	2.67%	2.26%	15.76%	29.73%	15.94%	-	-
Horiz. %	130.78%	182.81%	178.05%	174.12%	150.42%	115.94%	100.00%	-
EPS	6.96	13.30	13.25	17.52	18.25	16.12	15.45	-41.20%
YoY %	-47.67%	0.38%	-24.37%	-4.00%	13.21%	4.34%	-	-
Horiz. %	45.05%	86.08%	85.76%	113.40%	118.12%	104.34%	100.00%	-
DPS	30.00	40.00	30.00	30.00	30.00	20.00	20.00	31.00%
YoY %	-25.00%	33.33%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	150.00%	200.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	1.24	1.21	1.27	1.29	1.41	1.42	1.41	-8.20%
YoY %	2.48%	-4.72%	-1.55%	-8.51%	-0.70%	0.71%	-	-
Horiz. %	87.94%	85.82%	90.07%	91.49%	100.00%	100.71%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 45,000
RPS	3.18	4.45	4.34	4.24	3.64	2.83	2.43	19.62%
YoY %	-28.54%	2.53%	2.36%	16.48%	28.62%	16.46%	-	-
Horiz. %	130.86%	183.13%	178.60%	174.49%	149.79%	116.46%	100.00%	-
EPS	0.15	0.29	0.29	0.38	0.40	0.35	0.34	-42.01%
YoY %	-48.28%	0.00%	-23.68%	-5.00%	14.29%	2.94%	-	-
Horiz. %	44.12%	85.29%	85.29%	111.76%	117.65%	102.94%	100.00%	-
DPS	0.66	0.88	0.66	0.66	0.66	0.44	0.44	31.00%
YoY %	-25.00%	33.33%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	150.00%	200.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	0.0273	0.0266	0.0279	0.0283	0.0308	0.0313	0.031	-8.11%
YoY %	2.63%	-4.66%	-1.41%	-8.12%	-1.60%	0.97%	-	-
Horiz. %	88.06%	85.81%	90.00%	91.29%	99.35%	100.97%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	2.15	2.48	2.57	2.75	2.85	4.28	6.55	-
P/RPS	1.48	1.23	1.30	1.43	1.71	3.33	5.92	-60.28%
YoY %	20.33%	-5.38%	-9.09%	-16.37%	-48.65%	-43.75%	-	-
Horiz. %	25.00%	20.78%	21.96%	24.16%	28.89%	56.25%	100.00%	-
P/EPS	30.90	18.64	19.40	15.70	15.62	26.55	42.39	-18.98%
YoY %	65.77%	-3.92%	23.57%	0.51%	-41.17%	-37.37%	-	-
Horiz. %	72.89%	43.97%	45.77%	37.04%	36.85%	62.63%	100.00%	-
EY	3.24	5.36	5.15	6.37	6.40	3.77	2.36	23.50%
YoY %	-39.55%	4.08%	-19.15%	-0.47%	69.76%	59.75%	-	-
Horiz. %	137.29%	227.12%	218.22%	269.92%	271.19%	159.75%	100.00%	-
DY	13.95	16.13	11.67	10.91	10.53	4.67	3.05	175.28%
YoY %	-13.52%	38.22%	6.97%	3.61%	125.48%	53.11%	-	-
Horiz. %	457.38%	528.85%	382.62%	357.70%	345.25%	153.11%	100.00%	-
P/NAPS	1.73	2.05	2.02	2.13	2.02	3.01	4.65	-48.24%
YoY %	-15.61%	1.49%	-5.16%	5.45%	-32.89%	-35.27%	-	-
Horiz. %	37.20%	44.09%	43.44%	45.81%	43.44%	64.73%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	19/11/01	29/08/01	24/05/01	26/02/01	16/11/00	16/08/00	-	-
Price	2.70	2.74	2.50	2.77	3.00	4.40	0.00	-
P/RPS	1.86	1.35	1.27	1.44	1.80	3.43	0.00	-
YoY %	37.78%	6.30%	-11.81%	-20.00%	-47.52%	0.00%	-	-
Horiz. %	54.23%	39.36%	37.03%	41.98%	52.48%	100.00%	-	-
P/EPS	38.81	20.59	18.87	15.81	16.44	27.29	0.00	-
YoY %	88.49%	9.11%	19.35%	-3.83%	-39.76%	0.00%	-	-
Horiz. %	142.21%	75.45%	69.15%	57.93%	60.24%	100.00%	-	-
EY	2.58	4.86	5.30	6.32	6.08	3.66	0.00	-
YoY %	-46.91%	-8.30%	-16.14%	3.95%	66.12%	0.00%	-	-
Horiz. %	70.49%	132.79%	144.81%	172.68%	166.12%	100.00%	-	-
DY	11.11	14.60	12.00	10.83	10.00	4.55	0.00	-
YoY %	-23.90%	21.67%	10.80%	8.30%	119.78%	0.00%	-	-
Horiz. %	244.18%	320.88%	263.74%	238.02%	219.78%	100.00%	-	-
P/NAPS	2.18	2.26	1.97	2.15	2.13	3.10	0.00	-
YoY %	-3.54%	14.72%	-8.37%	0.94%	-31.29%	0.00%	-	-
Horiz. %	70.32%	72.90%	63.55%	69.35%	68.71%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos