[VERSATL] YoY Annualized Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 0 55,628 56,312 60,574 49,308 68,608 70,360 - YoY % 0.00% -1.21% -7.04% 22.85% -28.13% -2.49% - Horiz. % 0.00% 79.06% 80.03% 86.09% 70.08% 97.51% 100.00%
PBT 0 -208 -2,334 -1,072 -2,778 -60,496 296 - YoY % 0.00% 91.09% -117.72% 61.41% 95.41% -20,537.84% - Horiz. % 0.00% -70.27% -788.51% -362.16% -938.51% -20,437.84% 100.00%
Tax 0 0 0 0 0 60,144 -288 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 20,983.33% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -20,883.33% 100.00%
NP 0 -208 -2,334 -1,072 -2,778 -352 8 - YoY % 0.00% 91.09% -117.72% 61.41% -689.20% -4,500.00% - Horiz. % 0.00% -2,600.00% -29,175.00% -13,400.00% -34,725.00% -4,400.00% 100.00%
NP to SH 0 -208 -2,334 -1,072 -2,778 -352 8 - YoY % 0.00% 91.09% -117.72% 61.41% -689.20% -4,500.00% - Horiz. % 0.00% -2,600.00% -29,175.00% -13,400.00% -34,725.00% -4,400.00% 100.00%
Tax Rate - % - % - % - % - % - % 97.30 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 0 55,836 58,646 61,646 52,086 68,960 70,352 - YoY % 0.00% -4.79% -4.87% 18.35% -24.47% -1.98% - Horiz. % 0.00% 79.37% 83.36% 87.63% 74.04% 98.02% 100.00%
Net Worth 70,048 51,999 52,845 54,716 51,811 64,899 90,731 -4.05% YoY % 34.71% -1.60% -3.42% 5.61% -20.17% -28.47% - Horiz. % 77.20% 57.31% 58.24% 60.31% 57.10% 71.53% 100.00%
Dividend 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 70,048 51,999 52,845 54,716 51,811 64,899 90,731 -4.05% YoY % 34.71% -1.60% -3.42% 5.61% -20.17% -28.47% - Horiz. % 77.20% 57.31% 58.24% 60.31% 57.10% 71.53% 100.00%
NOSH 111,188 115,555 110,094 111,666 110,238 110,000 110,526 0.10% YoY % -3.78% 4.96% -1.41% 1.30% 0.22% -0.48% - Horiz. % 100.60% 104.55% 99.61% 101.03% 99.74% 99.52% 100.00%
Ratio Analysis 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin - % -0.37 % -4.14 % -1.77 % -5.63 % -0.51 % 0.01 % - YoY % 0.00% 91.06% -133.90% 68.56% -1,003.92% -5,200.00% - Horiz. % 0.00% -3,700.00% -41,400.00% -17,700.00% -56,300.00% -5,100.00% 100.00%
ROE - % -0.40 % -4.42 % -1.96 % -5.36 % -0.54 % 0.01 % - YoY % 0.00% 90.95% -125.51% 63.43% -892.59% -5,500.00% - Horiz. % 0.00% -4,000.00% -44,200.00% -19,600.00% -53,600.00% -5,400.00% 100.00%
Per Share 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS - 48.14 51.15 54.25 44.73 62.37 63.66 - YoY % 0.00% -5.88% -5.71% 21.28% -28.28% -2.03% - Horiz. % 0.00% 75.62% 80.35% 85.22% 70.26% 97.97% 100.00%
EPS 0.00 -0.18 -2.12 -0.96 -2.52 -0.32 0.00 - YoY % 0.00% 91.51% -120.83% 61.90% -687.50% 0.00% - Horiz. % -0.00% 56.25% 662.50% 300.00% 787.50% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6300 0.4500 0.4800 0.4900 0.4700 0.5900 0.8209 -4.14% YoY % 40.00% -6.25% -2.04% 4.26% -20.34% -28.13% - Horiz. % 76.75% 54.82% 58.47% 59.69% 57.25% 71.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS - 39.18 39.66 42.66 34.73 48.32 49.56 - YoY % 0.00% -1.21% -7.03% 22.83% -28.12% -2.50% - Horiz. % 0.00% 79.06% 80.02% 86.08% 70.08% 97.50% 100.00%
EPS 0.00 -0.15 -1.64 -0.76 -1.96 -0.25 0.01 - YoY % 0.00% 90.85% -115.79% 61.22% -684.00% -2,600.00% - Horiz. % 0.00% -1,500.00% -16,400.00% -7,600.00% -19,600.00% -2,500.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4934 0.3662 0.3722 0.3854 0.3649 0.4571 0.6390 -4.05% YoY % 34.74% -1.61% -3.43% 5.62% -20.17% -28.47% - Horiz. % 77.21% 57.31% 58.25% 60.31% 57.10% 71.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.4550 0.2800 0.1200 0.1600 0.1600 0.2100 0.3200 -
P/RPS 0.00 0.58 0.23 0.29 0.36 0.34 0.50 - YoY % 0.00% 152.17% -20.69% -19.44% 5.88% -32.00% - Horiz. % 0.00% 116.00% 46.00% 58.00% 72.00% 68.00% 100.00%
P/EPS 0.00 -155.56 -5.66 -16.67 -6.35 -65.63 4,421.05 - YoY % 0.00% -2,648.41% 66.05% -162.52% 90.32% -101.48% - Horiz. % 0.00% -3.52% -0.13% -0.38% -0.14% -1.48% 100.00%
EY 0.00 -0.64 -17.67 -6.00 -15.75 -1.52 0.02 - YoY % 0.00% 96.38% -194.50% 61.90% -936.18% -7,700.00% - Horiz. % 0.00% -3,200.00% -88,350.00% -30,000.00% -78,750.00% -7,600.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.72 0.62 0.25 0.33 0.34 0.36 0.39 10.29% YoY % 16.13% 148.00% -24.24% -2.94% -5.56% -7.69% - Horiz. % 184.62% 158.97% 64.10% 84.62% 87.18% 92.31% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/11/13 28/08/12 25/08/11 08/09/10 26/08/09 26/08/08 29/08/07 -
Price 0.4950 0.2600 0.1200 0.1400 0.1400 0.2500 0.2900 -
P/RPS 0.00 0.54 0.23 0.26 0.31 0.40 0.46 - YoY % 0.00% 134.78% -11.54% -16.13% -22.50% -13.04% - Horiz. % 0.00% 117.39% 50.00% 56.52% 67.39% 86.96% 100.00%
P/EPS 0.00 -144.44 -5.66 -14.58 -5.56 -78.13 4,006.58 - YoY % 0.00% -2,451.94% 61.18% -162.23% 92.88% -101.95% - Horiz. % 0.00% -3.61% -0.14% -0.36% -0.14% -1.95% 100.00%
EY 0.00 -0.69 -17.67 -6.86 -18.00 -1.28 0.02 - YoY % 0.00% 96.10% -157.58% 61.89% -1,306.25% -6,500.00% - Horiz. % 0.00% -3,450.00% -88,350.00% -34,300.00% -90,000.00% -6,400.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.79 0.58 0.25 0.29 0.30 0.42 0.35 13.89% YoY % 36.21% 132.00% -13.79% -3.33% -28.57% 20.00% - Horiz. % 225.71% 165.71% 71.43% 82.86% 85.71% 120.00% 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 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
2nd Qtr 2010 VCB Announcement notes.pdf 
