[VERSATL] YoY Annualized Quarter Result on 2012-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 45,288 54,252 0 51,212 54,164 56,928 45,532 -0.09% YoY % -16.52% 0.00% 0.00% -5.45% -4.86% 25.03% - Horiz. % 99.46% 119.15% 0.00% 112.47% 118.96% 125.03% 100.00%
PBT -8,956 -7,344 0 -1,404 -2,680 -1,872 -4,892 10.16% YoY % -21.95% 0.00% 0.00% 47.61% -43.16% 61.73% - Horiz. % 183.07% 150.12% -0.00% 28.70% 54.78% 38.27% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -8,956 -7,344 0 -1,404 -2,680 -1,872 -4,892 10.16% YoY % -21.95% 0.00% 0.00% 47.61% -43.16% 61.73% - Horiz. % 183.07% 150.12% -0.00% 28.70% 54.78% 38.27% 100.00%
NP to SH -8,956 -7,344 0 -1,404 -2,680 -1,872 -4,892 10.16% YoY % -21.95% 0.00% 0.00% 47.61% -43.16% 61.73% - Horiz. % 183.07% 150.12% -0.00% 28.70% 54.78% 38.27% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 54,244 61,596 0 52,616 56,844 58,800 50,424 1.17% YoY % -11.94% 0.00% 0.00% -7.44% -3.33% 16.61% - Horiz. % 107.58% 122.16% 0.00% 104.35% 112.73% 116.61% 100.00%
Net Worth 55,149 85,163 64,108 49,359 53,819 54,600 51,784 1.01% YoY % -35.24% 32.84% 29.88% -8.29% -1.43% 5.44% - Horiz. % 106.50% 164.46% 123.80% 95.32% 103.93% 105.44% 100.00%
Dividend 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 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 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 55,149 85,163 64,108 49,359 53,819 54,600 51,784 1.01% YoY % -35.24% 32.84% 29.88% -8.29% -1.43% 5.44% - Horiz. % 106.50% 164.46% 123.80% 95.32% 103.93% 105.44% 100.00%
NOSH 117,338 110,602 110,531 109,687 109,836 111,428 110,180 1.01% YoY % 6.09% 0.06% 0.77% -0.14% -1.43% 1.13% - Horiz. % 106.50% 100.38% 100.32% 99.55% 99.69% 101.13% 100.00%
Ratio Analysis 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -19.78 % -13.54 % - % -2.74 % -4.95 % -3.29 % -10.74 % 10.26% YoY % -46.09% 0.00% 0.00% 44.65% -50.46% 69.37% - Horiz. % 184.17% 126.07% 0.00% 25.51% 46.09% 30.63% 100.00%
ROE -16.24 % -8.62 % - % -2.84 % -4.98 % -3.43 % -9.45 % 9.05% YoY % -88.40% 0.00% 0.00% 42.97% -45.19% 63.70% - Horiz. % 171.85% 91.22% 0.00% 30.05% 52.70% 36.30% 100.00%
Per Share 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 38.60 49.05 - 46.69 49.31 51.09 41.33 -1.09% YoY % -21.30% 0.00% 0.00% -5.31% -3.48% 23.61% - Horiz. % 93.39% 118.68% 0.00% 112.97% 119.31% 123.61% 100.00%
EPS -7.64 -6.64 0.00 -1.28 -2.44 -1.68 -4.44 9.07% YoY % -15.06% 0.00% 0.00% 47.54% -45.24% 62.16% - Horiz. % 172.07% 149.55% -0.00% 28.83% 54.95% 37.84% 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 0.4700 0.7700 0.5800 0.4500 0.4900 0.4900 0.4700 - YoY % -38.96% 32.76% 28.89% -8.16% 0.00% 4.26% - Horiz. % 100.00% 163.83% 123.40% 95.74% 104.26% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.79 21.31 - 20.11 21.27 22.36 17.88 -0.08% YoY % -16.52% 0.00% 0.00% -5.45% -4.87% 25.06% - Horiz. % 99.50% 119.18% 0.00% 112.47% 118.96% 125.06% 100.00%
EPS -3.52 -2.88 0.00 -0.55 -1.05 -0.74 -1.92 10.18% YoY % -22.22% 0.00% 0.00% 47.62% -41.89% 61.46% - Horiz. % 183.33% 150.00% -0.00% 28.65% 54.69% 38.54% 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 0.2166 0.3345 0.2518 0.1938 0.2114 0.2144 0.2034 1.01% YoY % -35.25% 32.84% 29.93% -8.33% -1.40% 5.41% - Horiz. % 106.49% 164.45% 123.80% 95.28% 103.93% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.7650 0.4850 0.4000 0.3100 0.1700 0.1700 0.1400 -
P/RPS 1.98 0.99 0.00 0.66 0.34 0.33 0.34 32.55% YoY % 100.00% 0.00% 0.00% 94.12% 3.03% -2.94% - Horiz. % 582.35% 291.18% 0.00% 194.12% 100.00% 97.06% 100.00%
P/EPS -10.02 -7.30 0.00 -24.22 -6.97 -10.12 -3.15 20.33% YoY % -37.26% 0.00% 0.00% -247.49% 31.13% -221.27% - Horiz. % 318.10% 231.75% -0.00% 768.89% 221.27% 321.27% 100.00%
EY -9.98 -13.69 0.00 -4.13 -14.35 -9.88 -31.71 -16.88% YoY % 27.10% 0.00% 0.00% 71.22% -45.24% 68.84% - Horiz. % 31.47% 43.17% -0.00% 13.02% 45.25% 31.16% 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 1.63 0.63 0.69 0.69 0.35 0.35 0.30 31.09% YoY % 158.73% -8.70% 0.00% 97.14% 0.00% 16.67% - Horiz. % 543.33% 210.00% 230.00% 230.00% 116.67% 116.67% 100.00%
Price Multiplier on Announcement Date 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/08/15 27/08/14 29/08/13 23/05/12 27/05/11 26/05/10 26/05/09 -
Price 0.8200 0.4950 0.4050 0.2800 0.1250 0.1600 0.1400 -
P/RPS 2.12 1.01 0.00 0.60 0.25 0.31 0.34 34.01% YoY % 109.90% 0.00% 0.00% 140.00% -19.35% -8.82% - Horiz. % 623.53% 297.06% 0.00% 176.47% 73.53% 91.18% 100.00%
P/EPS -10.74 -7.45 0.00 -21.88 -5.12 -9.52 -3.15 21.68% YoY % -44.16% 0.00% 0.00% -327.34% 46.22% -202.22% - Horiz. % 340.95% 236.51% -0.00% 694.60% 162.54% 302.22% 100.00%
EY -9.31 -13.41 0.00 -4.57 -19.52 -10.50 -31.71 -17.80% YoY % 30.57% 0.00% 0.00% 76.59% -85.90% 66.89% - Horiz. % 29.36% 42.29% -0.00% 14.41% 61.56% 33.11% 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 1.74 0.64 0.70 0.62 0.26 0.33 0.30 32.47% YoY % 171.88% -8.57% 12.90% 138.46% -21.21% 10.00% - Horiz. % 580.00% 213.33% 233.33% 206.67% 86.67% 110.00% 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
1st Qtr 2012 VCB Annoucement Notes.pdf.pdf 
