[VIZIONE] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 44.32%
YoY- 81.02%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 57,278 50,363 50,531 27,769 16,176 20,639 43,960 4.50%
PBT -11,591 828 979 288 -7,561 -1,165 1,988 -
Tax 393 17 -974 -1,766 -228 183 -1,502 -
NP -11,198 845 5 -1,478 -7,789 -982 486 -
-
NP to SH -8,081 747 -2,584 -1,478 -7,789 -982 486 -
-
Tax Rate - -2.05% 99.49% 613.19% - - 75.55% -
Total Cost 68,476 49,518 50,526 29,247 23,965 21,621 43,474 7.86%
-
Net Worth 31,064 53,324 39,412 47,579 43,647 53,503 57,149 -9.65%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 4,496 11,249 -
Div Payout % - - - - - 0.00% 2,314.81% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 31,064 53,324 39,412 47,579 43,647 53,503 57,149 -9.65%
NOSH 44,994 60,859 44,991 44,954 44,997 44,961 44,999 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -19.55% 1.68% 0.01% -5.32% -48.15% -4.76% 1.11% -
ROE -26.01% 1.40% -6.56% -3.11% -17.85% -1.84% 0.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 127.30 82.75 112.31 61.77 35.95 45.90 97.69 4.50%
EPS -17.96 1.66 -5.74 -3.28 -17.31 -2.18 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 25.00 -
NAPS 0.6904 0.8762 0.876 1.0584 0.97 1.19 1.27 -9.65%
Adjusted Per Share Value based on latest NOSH - 44,912
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 13.99 12.30 12.34 6.78 3.95 5.04 10.73 4.51%
EPS -1.97 0.18 -0.63 -0.36 -1.90 -0.24 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 1.10 2.75 -
NAPS 0.0759 0.1302 0.0962 0.1162 0.1066 0.1306 0.1395 -9.64%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.54 0.47 0.48 1.04 1.83 1.48 2.63 -
P/RPS 0.42 0.57 0.43 1.68 5.09 3.22 2.69 -26.60%
P/EPS -3.01 38.29 -8.36 -31.63 -10.57 -67.76 243.52 -
EY -33.26 2.61 -11.97 -3.16 -9.46 -1.48 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 6.76 9.51 -
P/NAPS 0.78 0.54 0.55 0.98 1.89 1.24 2.07 -15.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 28/02/06 25/02/05 25/02/04 26/02/03 22/02/02 -
Price 0.51 0.52 0.30 1.05 1.85 1.48 2.50 -
P/RPS 0.40 0.63 0.27 1.70 5.15 3.22 2.56 -26.59%
P/EPS -2.84 42.37 -5.22 -31.94 -10.69 -67.76 231.48 -
EY -35.22 2.36 -19.14 -3.13 -9.36 -1.48 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 6.76 10.00 -
P/NAPS 0.74 0.59 0.34 0.99 1.91 1.24 1.97 -15.05%

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