[VIZIONE] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 43.2%
YoY- 26.1%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 44,172 41,834 41,086 37,968 15,938 9,632 15,266 19.35%
PBT -8,284 -10,040 -4,502 -3,904 -4,194 -1,606 -3,044 18.14%
Tax -14 -6 -100 -158 -212 -294 3,044 -
NP -8,298 -10,046 -4,602 -4,062 -4,406 -1,900 0 -
-
NP to SH -7,160 -7,862 -3,024 -3,256 -4,406 -1,900 -3,132 14.76%
-
Tax Rate - - - - - - - -
Total Cost 52,470 51,880 45,688 42,030 20,344 11,532 15,266 22.82%
-
Net Worth 28,428 35,540 38,340 22,935 41,362 50,426 55,799 -10.62%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - 4,499 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 28,428 35,540 38,340 22,935 41,362 50,426 55,799 -10.62%
NOSH 44,974 44,977 45,000 44,972 44,959 45,023 44,999 -0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -18.79% -24.01% -11.20% -10.70% -27.64% -19.73% 0.00% -
ROE -25.19% -22.12% -7.89% -14.20% -10.65% -3.77% -5.61% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 98.21 93.01 91.30 84.43 35.45 21.39 33.92 19.36%
EPS -15.92 -17.48 -6.72 -7.24 -9.80 -4.22 -6.96 14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.6321 0.7902 0.852 0.51 0.92 1.12 1.24 -10.61%
Adjusted Per Share Value based on latest NOSH - 45,348
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.16 2.04 2.01 1.85 0.78 0.47 0.75 19.26%
EPS -0.35 -0.38 -0.15 -0.16 -0.22 -0.09 -0.15 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.0139 0.0174 0.0187 0.0112 0.0202 0.0246 0.0273 -10.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.49 0.61 0.51 0.50 1.45 1.51 2.26 -
P/RPS 0.50 0.66 0.56 0.59 4.09 7.06 6.66 -35.02%
P/EPS -3.08 -3.49 -7.59 -6.91 -14.80 -35.78 -32.47 -32.44%
EY -32.49 -28.66 -13.18 -14.48 -6.76 -2.79 -3.08 48.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.42 -
P/NAPS 0.78 0.77 0.60 0.98 1.58 1.35 1.82 -13.15%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 17/08/06 29/08/05 13/08/04 19/08/03 29/08/02 -
Price 0.42 0.56 0.34 0.50 1.25 1.59 2.03 -
P/RPS 0.43 0.60 0.37 0.59 3.53 7.43 5.98 -35.48%
P/EPS -2.64 -3.20 -5.06 -6.91 -12.76 -37.68 -29.17 -32.96%
EY -37.90 -31.21 -19.76 -14.48 -7.84 -2.65 -3.43 49.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.93 -
P/NAPS 0.66 0.71 0.40 0.98 1.36 1.42 1.64 -14.06%

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