[VIZIONE] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 23.16%
YoY- -302.06%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 50,531 27,769 16,176 20,639 43,960 86,756 45,803 -0.10%
PBT 817 288 -7,561 -1,165 1,988 10,455 5,718 2.09%
Tax -394 -1,766 -228 183 -822 -2,572 0 -100.00%
NP 423 -1,478 -7,789 -982 1,166 7,883 5,718 2.80%
-
NP to SH -2,642 -1,478 -7,789 -982 486 7,883 5,718 -
-
Tax Rate 48.23% 613.19% - - 41.35% 24.60% 0.00% -
Total Cost 50,108 29,247 23,965 21,621 42,794 78,873 40,085 -0.23%
-
Net Worth 47,480 24,701 43,647 53,351 57,149 58,049 62,574 0.29%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - 4,493 11,249 13,478 9,003 -
Div Payout % - - - 0.00% 2,314.81% 170.98% 157.46% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 47,480 24,701 43,647 53,351 57,149 58,049 62,574 0.29%
NOSH 44,949 44,912 44,996 44,833 44,999 45,000 45,017 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.84% -5.32% -48.15% -4.76% 2.65% 9.09% 12.48% -
ROE -5.56% -5.98% -17.85% -1.84% 0.85% 13.58% 9.14% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 112.42 61.83 35.95 46.03 97.69 192.79 101.74 -0.10%
EPS -5.88 -3.29 -17.31 -2.19 1.08 17.52 12.70 -
DPS 0.00 0.00 0.00 10.00 25.00 30.00 20.00 -
NAPS 1.0563 0.55 0.97 1.19 1.27 1.29 1.39 0.29%
Adjusted Per Share Value based on latest NOSH - 44,833
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.47 1.36 0.79 1.01 2.15 4.24 2.24 -0.10%
EPS -0.13 -0.07 -0.38 -0.05 0.02 0.38 0.28 -
DPS 0.00 0.00 0.00 0.22 0.55 0.66 0.44 -
NAPS 0.0232 0.0121 0.0213 0.0261 0.0279 0.0283 0.0306 0.29%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.48 1.04 1.83 1.48 2.63 2.75 0.00 -
P/RPS 0.43 1.68 5.09 3.21 2.69 1.43 0.00 -100.00%
P/EPS -8.17 -31.60 -10.57 -67.57 243.52 15.70 0.00 -100.00%
EY -12.25 -3.16 -9.46 -1.48 0.41 6.37 0.00 -100.00%
DY 0.00 0.00 0.00 6.76 9.51 10.91 0.00 -
P/NAPS 0.45 1.89 1.89 1.24 2.07 2.13 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 25/02/04 26/02/03 22/02/02 26/02/01 - -
Price 0.30 1.05 1.85 1.48 2.50 2.77 0.00 -
P/RPS 0.27 1.70 5.15 3.21 2.56 1.44 0.00 -100.00%
P/EPS -5.10 -31.91 -10.69 -67.57 231.48 15.81 0.00 -100.00%
EY -19.59 -3.13 -9.36 -1.48 0.43 6.32 0.00 -100.00%
DY 0.00 0.00 0.00 6.76 10.00 10.83 0.00 -
P/NAPS 0.28 1.91 1.91 1.24 1.97 2.15 0.00 -100.00%

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