[VIZIONE] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 116.68%
YoY- -64.07%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 10,893 14,730 15,201 7,228 6,615 8,877 14,457 -4.60%
PBT -1,818 1,950 2,141 302 606 708 1,796 -
Tax 0 56 -207 -90 -16 -33 -576 -
NP -1,818 2,006 1,934 212 590 675 1,220 -
-
NP to SH -1,557 1,600 766 212 590 675 1,220 -
-
Tax Rate - -2.87% 9.67% 29.80% 2.64% 4.66% 32.07% -
Total Cost 12,711 12,724 13,267 7,016 6,025 8,202 13,237 -0.67%
-
Net Worth 33,997 38,728 24,331 24,808 50,893 54,000 55,822 -7.92%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 33,997 38,728 24,331 24,808 50,893 54,000 55,822 -7.92%
NOSH 44,999 44,943 45,058 45,106 45,038 45,000 45,018 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -16.69% 13.62% 12.72% 2.93% 8.92% 7.60% 8.44% -
ROE -4.58% 4.13% 3.15% 0.85% 1.16% 1.25% 2.19% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.21 32.77 33.74 16.02 14.69 19.73 32.11 -4.59%
EPS -3.46 3.56 1.70 0.47 1.31 1.50 2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7555 0.8617 0.54 0.55 1.13 1.20 1.24 -7.92%
Adjusted Per Share Value based on latest NOSH - 45,106
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.53 0.72 0.74 0.35 0.32 0.43 0.71 -4.75%
EPS -0.08 0.08 0.04 0.01 0.03 0.03 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0166 0.0189 0.0119 0.0121 0.0249 0.0264 0.0273 -7.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.59 0.52 0.63 1.15 1.97 1.98 2.15 -
P/RPS 2.44 1.59 1.87 7.18 13.41 10.04 6.70 -15.48%
P/EPS -17.05 14.61 37.06 244.68 150.38 132.00 79.34 -
EY -5.86 6.85 2.70 0.41 0.66 0.76 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.60 1.17 2.09 1.74 1.65 1.73 -12.42%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 21/11/06 23/11/05 25/11/04 19/11/03 26/11/02 19/11/01 -
Price 0.55 0.50 0.62 1.08 1.89 1.88 2.70 -
P/RPS 2.27 1.53 1.84 6.74 12.87 9.53 8.41 -19.60%
P/EPS -15.90 14.04 36.47 229.79 144.27 125.33 99.63 -
EY -6.29 7.12 2.74 0.44 0.69 0.80 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 1.15 1.96 1.67 1.57 2.18 -16.66%

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