[VIZIONE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -7.31%
YoY- -2343.86%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 53,097 50,850 32,121 17,286 19,844 41,124 88,778 -8.20%
PBT 722 917 -800 -8,142 -469 1,856 8,019 -33.03%
Tax 22 -926 -1,179 -216 127 -1,693 -1,374 -
NP 744 -9 -1,979 -8,358 -342 163 6,645 -30.56%
-
NP to SH 705 -2,457 -1,979 -8,358 -342 163 5,965 -29.93%
-
Tax Rate -3.05% 100.98% - - - 91.22% 17.13% -
Total Cost 52,353 50,859 34,100 25,644 20,186 40,961 82,133 -7.22%
-
Net Worth 37,969 38,259 22,982 42,772 52,881 62,968 57,192 -6.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 4,493 11,249 13,478 -
Div Payout % - - - - 0.00% 6,901.84% 225.95% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 37,969 38,259 22,982 42,772 52,881 62,968 57,192 -6.59%
NOSH 45,030 45,054 45,062 45,024 44,814 44,977 45,033 -0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.40% -0.02% -6.16% -48.35% -1.72% 0.40% 7.48% -
ROE 1.86% -6.42% -8.61% -19.54% -0.65% 0.26% 10.43% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 117.91 112.86 71.28 38.39 44.28 91.43 197.14 -8.20%
EPS 1.57 -5.45 -4.39 -18.56 -0.76 0.36 13.25 -29.90%
DPS 0.00 0.00 0.00 0.00 10.00 25.00 30.00 -
NAPS 0.8432 0.8492 0.51 0.95 1.18 1.40 1.27 -6.59%
Adjusted Per Share Value based on latest NOSH - 45,024
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.97 12.42 7.84 4.22 4.85 10.04 21.68 -8.20%
EPS 0.17 -0.60 -0.48 -2.04 -0.08 0.04 1.46 -30.10%
DPS 0.00 0.00 0.00 0.00 1.10 2.75 3.29 -
NAPS 0.0927 0.0934 0.0561 0.1044 0.1291 0.1538 0.1397 -6.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.52 0.59 0.99 1.55 1.46 2.54 2.57 -
P/RPS 0.44 0.52 1.39 4.04 3.30 2.78 1.30 -16.51%
P/EPS 33.21 -10.82 -22.54 -8.35 -191.31 700.88 19.40 9.36%
EY 3.01 -9.24 -4.44 -11.98 -0.52 0.14 5.15 -8.55%
DY 0.00 0.00 0.00 0.00 6.85 9.84 11.67 -
P/NAPS 0.62 0.69 1.94 1.63 1.24 1.81 2.02 -17.86%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 26/05/05 28/05/04 21/05/03 29/05/02 24/05/01 -
Price 0.49 0.41 0.45 1.50 1.48 2.68 2.50 -
P/RPS 0.42 0.36 0.63 3.91 3.34 2.93 1.27 -16.83%
P/EPS 31.30 -7.52 -10.25 -8.08 -193.94 739.51 18.87 8.79%
EY 3.20 -13.30 -9.76 -12.38 -0.52 0.14 5.30 -8.06%
DY 0.00 0.00 0.00 0.00 6.76 9.33 12.00 -
P/NAPS 0.58 0.48 0.88 1.58 1.25 1.91 1.97 -18.42%

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