[VERSATL] QoQ Cumulative Quarter Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 54,786 41,849 28,156 13,541 57,518 43,600 30,287 48.30% QoQ % 30.91% 48.63% 107.93% -76.46% 31.92% 43.96% - Horiz. % 180.89% 138.17% 92.96% 44.71% 189.91% 143.96% 100.00%
PBT -5,854 -3,458 -1,167 -670 -1,150 -1,350 -536 390.12% QoQ % -69.29% -196.32% -74.18% 41.74% 14.81% -151.87% - Horiz. % 1,092.16% 645.15% 217.72% 125.00% 214.55% 251.87% 100.00%
Tax -420 -7 0 0 1,384 0 0 - QoQ % -5,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -30.35% -0.51% 0.00% 0.00% 100.00% - -
NP -6,274 -3,465 -1,167 -670 234 -1,350 -536 413.22% QoQ % -81.07% -196.92% -74.18% -386.32% 117.33% -151.87% - Horiz. % 1,170.52% 646.46% 217.72% 125.00% -43.66% 251.87% 100.00%
NP to SH -6,274 -3,465 -1,167 -670 234 -1,350 -536 413.22% QoQ % -81.07% -196.92% -74.18% -386.32% 117.33% -151.87% - Horiz. % 1,170.52% 646.46% 217.72% 125.00% -43.66% 251.87% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 61,060 45,314 29,323 14,211 57,284 44,950 30,823 57.54% QoQ % 34.75% 54.53% 106.34% -75.19% 27.44% 45.83% - Horiz. % 198.10% 147.01% 95.13% 46.11% 185.85% 145.83% 100.00%
Net Worth 48,694 50,923 52,845 53,819 54,600 53,114 54,716 -7.46% QoQ % -4.38% -3.64% -1.81% -1.43% 2.80% -2.93% - Horiz. % 88.99% 93.07% 96.58% 98.36% 99.79% 97.07% 100.00%
Dividend 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 48,694 50,923 52,845 53,819 54,600 53,114 54,716 -7.46% QoQ % -4.38% -3.64% -1.81% -1.43% 2.80% -2.93% - Horiz. % 88.99% 93.07% 96.58% 98.36% 99.79% 97.07% 100.00%
NOSH 110,670 110,702 110,094 109,836 111,428 110,655 111,666 -0.59% QoQ % -0.03% 0.55% 0.24% -1.43% 0.70% -0.91% - Horiz. % 99.11% 99.14% 98.59% 98.36% 99.79% 99.09% 100.00%
Ratio Analysis 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -11.45 % -8.28 % -4.14 % -4.95 % 0.41 % -3.10 % -1.77 % 246.00% QoQ % -38.29% -100.00% 16.36% -1,307.32% 113.23% -75.14% - Horiz. % 646.89% 467.80% 233.90% 279.66% -23.16% 175.14% 100.00%
ROE -12.88 % -6.80 % -2.21 % -1.24 % 0.43 % -2.54 % -0.98 % 454.31% QoQ % -89.41% -207.69% -78.23% -388.37% 116.93% -159.18% - Horiz. % 1,314.29% 693.88% 225.51% 126.53% -43.88% 259.18% 100.00%
Per Share 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.50 37.80 25.57 12.33 51.62 39.40 27.12 49.19% QoQ % 30.95% 47.83% 107.38% -76.11% 31.02% 45.28% - Horiz. % 182.52% 139.38% 94.28% 45.46% 190.34% 145.28% 100.00%
EPS -5.67 -3.13 -1.06 -0.61 0.21 -1.22 -0.48 416.35% QoQ % -81.15% -195.28% -73.77% -390.48% 117.21% -154.17% - Horiz. % 1,181.25% 652.08% 220.83% 127.08% -43.75% 254.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4400 0.4600 0.4800 0.4900 0.4900 0.4800 0.4900 -6.91% QoQ % -4.35% -4.17% -2.04% 0.00% 2.08% -2.04% - Horiz. % 89.80% 93.88% 97.96% 100.00% 100.00% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.59 29.48 19.83 9.54 40.51 30.71 21.33 48.32% QoQ % 30.90% 48.66% 107.86% -76.45% 31.91% 43.98% - Horiz. % 180.92% 138.21% 92.97% 44.73% 189.92% 143.98% 100.00%
EPS -4.42 -2.44 -0.82 -0.47 0.16 -0.95 -0.38 411.08% QoQ % -81.15% -197.56% -74.47% -393.75% 116.84% -150.00% - Horiz. % 1,163.16% 642.11% 215.79% 123.68% -42.11% 250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3430 0.3587 0.3722 0.3791 0.3846 0.3741 0.3854 -7.46% QoQ % -4.38% -3.63% -1.82% -1.43% 2.81% -2.93% - Horiz. % 89.00% 93.07% 96.57% 98.37% 99.79% 97.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4300 0.1000 0.1200 0.1700 0.1200 0.1400 0.1600 -
P/RPS 0.87 0.26 0.47 1.38 0.23 0.36 0.59 29.46% QoQ % 234.62% -44.68% -65.94% 500.00% -36.11% -38.98% - Horiz. % 147.46% 44.07% 79.66% 233.90% 38.98% 61.02% 100.00%
P/EPS -7.58 -3.19 -11.32 -27.87 57.14 -11.48 -33.33 -62.64% QoQ % -137.62% 71.82% 59.38% -148.77% 597.74% 65.56% - Horiz. % 22.74% 9.57% 33.96% 83.62% -171.44% 34.44% 100.00%
EY -13.18 -31.30 -8.83 -3.59 1.75 -8.71 -3.00 167.52% QoQ % 57.89% -254.47% -145.96% -305.14% 120.09% -190.33% - Horiz. % 439.33% 1,043.33% 294.33% 119.67% -58.33% 290.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.98 0.22 0.25 0.35 0.24 0.29 0.33 106.20% QoQ % 345.45% -12.00% -28.57% 45.83% -17.24% -12.12% - Horiz. % 296.97% 66.67% 75.76% 106.06% 72.73% 87.88% 100.00%
Price Multiplier on Announcement Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 -
Price 0.3500 0.2900 0.1200 0.1250 0.1300 0.1200 0.1400 -
P/RPS 0.71 0.77 0.47 1.01 0.25 0.30 0.52 23.01% QoQ % -7.79% 63.83% -53.47% 304.00% -16.67% -42.31% - Horiz. % 136.54% 148.08% 90.38% 194.23% 48.08% 57.69% 100.00%
P/EPS -6.17 -9.27 -11.32 -20.49 61.90 -9.84 -29.17 -64.40% QoQ % 33.44% 18.11% 44.75% -133.10% 729.07% 66.27% - Horiz. % 21.15% 31.78% 38.81% 70.24% -212.20% 33.73% 100.00%
EY -16.20 -10.79 -8.83 -4.88 1.62 -10.17 -3.43 180.71% QoQ % -50.14% -22.20% -80.94% -401.23% 115.93% -196.50% - Horiz. % 472.30% 314.58% 257.43% 142.27% -47.23% 296.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.80 0.63 0.25 0.26 0.27 0.25 0.29 96.33% QoQ % 26.98% 152.00% -3.85% -3.70% 8.00% -13.79% - Horiz. % 275.86% 217.24% 86.21% 89.66% 93.10% 86.21% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1st Qtr 2011 VCB Announcement Notes.pdf 
