[VIZIONE] YoY Annual (Unaudited) 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
YoY- -74.83%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 44,864 57,278 50,363 50,531 27,769 16,176 20,639 13.80%
PBT -15,414 -11,591 828 979 288 -7,561 -1,165 53.73%
Tax -7 393 17 -974 -1,766 -228 183 -
NP -15,421 -11,198 845 5 -1,478 -7,789 -982 58.18%
-
NP to SH -15,184 -8,081 747 -2,584 -1,478 -7,789 -982 57.77%
-
Tax Rate - - -2.05% 99.49% 613.19% - - -
Total Cost 60,285 68,476 49,518 50,526 29,247 23,965 21,621 18.61%
-
Net Worth 18,451 31,064 53,324 39,412 47,579 43,647 53,503 -16.24%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 4,496 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 18,451 31,064 53,324 39,412 47,579 43,647 53,503 -16.24%
NOSH 45,002 44,994 60,859 44,991 44,954 44,997 44,961 0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -34.37% -19.55% 1.68% 0.01% -5.32% -48.15% -4.76% -
ROE -82.29% -26.01% 1.40% -6.56% -3.11% -17.85% -1.84% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 99.69 127.30 82.75 112.31 61.77 35.95 45.90 13.78%
EPS -33.74 -17.96 1.66 -5.74 -3.28 -17.31 -2.18 57.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.41 0.6904 0.8762 0.876 1.0584 0.97 1.19 -16.25%
Adjusted Per Share Value based on latest NOSH - 44,949
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.95 13.99 12.30 12.34 6.78 3.95 5.04 13.79%
EPS -3.71 -1.97 0.18 -0.63 -0.36 -1.90 -0.24 57.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 0.0451 0.0759 0.1302 0.0962 0.1162 0.1066 0.1306 -16.22%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.41 0.54 0.47 0.48 1.04 1.83 1.48 -
P/RPS 0.41 0.42 0.57 0.43 1.68 5.09 3.22 -29.04%
P/EPS -1.22 -3.01 38.29 -8.36 -31.63 -10.57 -67.76 -48.77%
EY -82.29 -33.26 2.61 -11.97 -3.16 -9.46 -1.48 95.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.76 -
P/NAPS 1.00 0.78 0.54 0.55 0.98 1.89 1.24 -3.51%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 27/02/07 28/02/06 25/02/05 25/02/04 26/02/03 -
Price 0.40 0.51 0.52 0.30 1.05 1.85 1.48 -
P/RPS 0.40 0.40 0.63 0.27 1.70 5.15 3.22 -29.34%
P/EPS -1.19 -2.84 42.37 -5.22 -31.94 -10.69 -67.76 -48.98%
EY -84.35 -35.22 2.36 -19.14 -3.13 -9.36 -1.48 96.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.76 -
P/NAPS 0.98 0.74 0.59 0.34 0.99 1.91 1.24 -3.84%

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