[VIZIONE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1359.15%
YoY- -8063.74%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 15,089 16,346 12,572 4,745 4,129 13,117 34,343 -12.80%
PBT 1,128 628 2,083 -7,364 -351 456 3,293 -16.34%
Tax 11 -639 -1,570 -65 260 -456 -1,034 -
NP 1,139 -11 513 -7,429 -91 0 2,259 -10.78%
-
NP to SH 855 -1,780 513 -7,429 -91 -387 2,259 -14.94%
-
Tax Rate -0.98% 101.75% 75.37% - - 100.00% 31.40% -
Total Cost 13,950 16,357 12,059 12,174 4,220 13,117 32,084 -12.95%
-
Net Worth 39,514 47,480 24,701 43,647 53,351 57,149 58,049 -6.20%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 2,241 6,749 9,000 -
Div Payout % - - - - 0.00% 0.00% 398.41% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 39,514 47,480 24,701 43,647 53,351 57,149 58,049 -6.20%
NOSH 45,098 44,949 44,912 44,996 44,833 44,999 45,000 0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.55% -0.07% 4.08% -156.56% -2.20% 0.00% 6.58% -
ROE 2.16% -3.75% 2.08% -17.02% -0.17% -0.68% 3.89% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.46 36.37 27.99 10.55 9.21 29.15 76.32 -12.83%
EPS 1.90 -3.96 1.14 -16.51 -0.20 -0.86 5.02 -14.94%
DPS 0.00 0.00 0.00 0.00 5.00 15.00 20.00 -
NAPS 0.8762 1.0563 0.55 0.97 1.19 1.27 1.29 -6.24%
Adjusted Per Share Value based on latest NOSH - 44,996
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.68 3.99 3.07 1.16 1.01 3.20 8.39 -12.82%
EPS 0.21 -0.43 0.13 -1.81 -0.02 -0.09 0.55 -14.81%
DPS 0.00 0.00 0.00 0.00 0.55 1.65 2.20 -
NAPS 0.0965 0.1159 0.0603 0.1066 0.1303 0.1395 0.1417 -6.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.48 1.04 1.83 1.48 2.63 2.75 -
P/RPS 1.40 1.32 3.72 17.35 16.07 9.02 3.60 -14.55%
P/EPS 24.79 -12.12 91.05 -11.08 -729.16 -305.81 54.78 -12.37%
EY 4.03 -8.25 1.10 -9.02 -0.14 -0.33 1.83 14.05%
DY 0.00 0.00 0.00 0.00 3.38 5.70 7.27 -
P/NAPS 0.54 0.45 1.89 1.89 1.24 2.07 2.13 -20.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 25/02/04 26/02/03 22/02/02 26/02/01 -
Price 0.52 0.30 1.05 1.85 1.48 2.50 2.77 -
P/RPS 1.55 0.82 3.75 17.54 16.07 8.58 3.63 -13.21%
P/EPS 27.43 -7.58 91.93 -11.21 -729.16 -290.70 55.18 -10.99%
EY 3.65 -13.20 1.09 -8.92 -0.14 -0.34 1.81 12.39%
DY 0.00 0.00 0.00 0.00 3.38 6.00 7.22 -
P/NAPS 0.59 0.28 1.91 1.91 1.24 1.97 2.15 -19.37%

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