[VIZIONE] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -657.02%
YoY- -78.76%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 51,619 52,090 50,850 50,531 46,757 38,784 32,121 37.15%
PBT 327 518 917 817 2,272 433 -800 -
Tax -633 -896 -926 -394 -1,325 -1,208 -1,179 -33.91%
NP -306 -378 -9 423 947 -775 -1,979 -71.15%
-
NP to SH -1,692 -2,526 -2,457 -2,642 -349 -903 -1,979 -9.90%
-
Tax Rate 193.58% 172.97% 100.98% 48.23% 58.32% 278.98% - -
Total Cost 51,925 52,468 50,859 50,108 45,810 39,559 34,100 32.32%
-
Net Worth 38,728 38,123 38,259 47,480 24,331 23,127 22,982 41.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 38,728 38,123 38,259 47,480 24,331 23,127 22,982 41.56%
NOSH 44,943 44,745 45,054 44,949 45,058 45,348 45,062 -0.17%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.59% -0.73% -0.02% 0.84% 2.03% -2.00% -6.16% -
ROE -4.37% -6.63% -6.42% -5.56% -1.43% -3.90% -8.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 114.85 116.41 112.86 112.42 103.77 85.52 71.28 37.39%
EPS -3.76 -5.65 -5.45 -5.88 -0.77 -1.99 -4.39 -9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8617 0.852 0.8492 1.0563 0.54 0.51 0.51 41.81%
Adjusted Per Share Value based on latest NOSH - 44,949
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.52 2.54 2.48 2.47 2.28 1.89 1.57 37.04%
EPS -0.08 -0.12 -0.12 -0.13 -0.02 -0.04 -0.10 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0186 0.0187 0.0232 0.0119 0.0113 0.0112 41.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.52 0.51 0.59 0.48 0.63 0.50 0.99 -
P/RPS 0.45 0.44 0.52 0.43 0.61 0.58 1.39 -52.81%
P/EPS -13.81 -9.03 -10.82 -8.17 -81.34 -25.11 -22.54 -27.84%
EY -7.24 -11.07 -9.24 -12.25 -1.23 -3.98 -4.44 38.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.69 0.45 1.17 0.98 1.94 -54.23%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 17/08/06 31/05/06 28/02/06 23/11/05 29/08/05 26/05/05 -
Price 0.50 0.34 0.41 0.30 0.62 0.50 0.45 -
P/RPS 0.44 0.29 0.36 0.27 0.60 0.58 0.63 -21.26%
P/EPS -13.28 -6.02 -7.52 -5.10 -80.05 -25.11 -10.25 18.82%
EY -7.53 -16.60 -13.30 -19.59 -1.25 -3.98 -9.76 -15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.40 0.48 0.28 1.15 0.98 0.88 -24.24%

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