[VERSATL] YoY TTM Result on 2008-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 56,827 55,422 59,302 73,361 71,202 67,685 64,342 -2.05% YoY % 2.54% -6.54% -19.16% 3.03% 5.20% 5.20% - Horiz. % 88.32% 86.14% 92.17% 114.02% 110.66% 105.20% 100.00%
PBT -1,352 2,311 -43,968 -40,834 2,756 -724 1,105 - YoY % -158.50% 105.26% -7.67% -1,581.64% 480.66% -165.52% - Horiz. % -122.35% 209.14% -3,979.00% -3,695.38% 249.41% -65.52% 100.00%
Tax 1,383 64 29,971 15,928 -125 -120 -684 - YoY % 2,060.94% -99.79% 88.17% 12,842.40% -4.17% 82.46% - Horiz. % -202.19% -9.36% -4,381.73% -2,328.66% 18.27% 17.54% 100.00%
NP 31 2,375 -13,997 -24,906 2,631 -844 421 -35.25% YoY % -98.69% 116.97% 43.80% -1,046.64% 411.73% -300.48% - Horiz. % 7.36% 564.13% -3,324.70% -5,915.91% 624.94% -200.48% 100.00%
NP to SH 31 2,375 -13,997 -24,906 2,631 -844 421 -35.25% YoY % -98.69% 116.97% 43.80% -1,046.64% 411.73% -300.48% - Horiz. % 7.36% 564.13% -3,324.70% -5,915.91% 624.94% -200.48% 100.00%
Tax Rate - % -2.77 % - % - % 4.54 % - % 61.90 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -4.47% 0.00% 0.00% 7.33% 0.00% 100.00%
Total Cost 56,796 53,047 73,299 98,267 68,571 68,529 63,921 -1.95% YoY % 7.07% -27.63% -25.41% 43.31% 0.06% 7.21% - Horiz. % 88.85% 82.99% 114.67% 153.73% 107.27% 107.21% 100.00%
Net Worth 53,819 54,600 5,173 70,799 90,509 88,105 58,109 -1.27% YoY % -1.43% 955.32% -92.69% -21.78% 2.73% 51.62% - Horiz. % 92.62% 93.96% 8.90% 121.84% 155.76% 151.62% 100.00%
Dividend 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 53,819 54,600 5,173 70,799 90,509 88,105 58,109 -1.27% YoY % -1.43% 955.32% -92.69% -21.78% 2.73% 51.62% - Horiz. % 92.62% 93.96% 8.90% 121.84% 155.76% 151.62% 100.00%
NOSH 109,836 111,428 11,008 119,999 110,526 110,810 110,789 -0.14% YoY % -1.43% 912.24% -90.83% 8.57% -0.26% 0.02% - Horiz. % 99.14% 100.58% 9.94% 108.31% 99.76% 100.02% 100.00%
Ratio Analysis 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.05 % 4.29 % -23.60 % -33.95 % 3.70 % -1.25 % 0.65 % -34.77% YoY % -98.83% 118.18% 30.49% -1,017.57% 396.00% -292.31% - Horiz. % 7.69% 660.00% -3,630.77% -5,223.08% 569.23% -192.31% 100.00%
ROE 0.06 % 4.35 % -270.54 % -35.18 % 2.91 % -0.96 % 0.72 % -33.90% YoY % -98.62% 101.61% -669.02% -1,308.93% 403.12% -233.33% - Horiz. % 8.33% 604.17% -37,575.00% -4,886.11% 404.17% -133.33% 100.00%
Per Share 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 51.74 49.74 538.71 61.13 64.42 61.08 58.08 -1.91% YoY % 4.02% -90.77% 781.25% -5.11% 5.47% 5.17% - Horiz. % 89.08% 85.64% 927.53% 105.25% 110.92% 105.17% 100.00%
EPS 0.03 2.13 -127.15 -20.76 2.38 -0.76 0.38 -34.49% YoY % -98.59% 101.68% -512.48% -972.27% 413.16% -300.00% - Horiz. % 7.89% 560.53% -33,460.53% -5,463.16% 626.32% -200.00% 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 0.4900 0.4900 0.4700 0.5900 0.8189 0.7951 0.5245 -1.13% YoY % 0.00% 4.26% -20.34% -27.95% 2.99% 51.59% - Horiz. % 93.42% 93.42% 89.61% 112.49% 156.13% 151.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 40.02 39.04 41.77 51.67 50.15 47.67 45.32 -2.05% YoY % 2.51% -6.54% -19.16% 3.03% 5.20% 5.19% - Horiz. % 88.31% 86.14% 92.17% 114.01% 110.66% 105.19% 100.00%
EPS 0.02 1.67 -9.86 -17.54 1.85 -0.59 0.30 -36.31% YoY % -98.80% 116.94% 43.79% -1,048.11% 413.56% -296.67% - Horiz. % 6.67% 556.67% -3,286.67% -5,846.67% 616.67% -196.67% 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 0.3791 0.3846 0.0364 0.4987 0.6375 0.6206 0.4093 -1.27% YoY % -1.43% 956.59% -92.70% -21.77% 2.72% 51.62% - Horiz. % 92.62% 93.97% 8.89% 121.84% 155.75% 151.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.1700 0.1700 0.1400 0.2900 0.3200 0.3900 0.3000 -
P/RPS 0.33 0.34 0.03 0.47 0.50 0.64 0.52 -7.30% YoY % -2.94% 1,033.33% -93.62% -6.00% -21.87% 23.08% - Horiz. % 63.46% 65.38% 5.77% 90.38% 96.15% 123.08% 100.00%
P/EPS 602.33 7.98 -0.11 -1.40 13.44 -51.20 78.95 40.29% YoY % 7,448.00% 7,354.55% 92.14% -110.42% 126.25% -164.85% - Horiz. % 762.93% 10.11% -0.14% -1.77% 17.02% -64.85% 100.00%
EY 0.17 12.54 -908.23 -71.57 7.44 -1.95 1.27 -28.47% YoY % -98.64% 101.38% -1,169.01% -1,061.96% 481.54% -253.54% - Horiz. % 13.39% 987.40% -71,514.17% -5,635.43% 585.83% -153.54% 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 0.35 0.35 0.30 0.49 0.39 0.49 0.57 -7.80% YoY % 0.00% 16.67% -38.78% 25.64% -20.41% -14.04% - Horiz. % 61.40% 61.40% 52.63% 85.96% 68.42% 85.96% 100.00%
Price Multiplier on Announcement Date 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 -
Price 0.1250 0.1600 0.1400 0.2000 0.3100 0.4500 0.2900 -
P/RPS 0.24 0.32 0.03 0.33 0.48 0.74 0.50 -11.51% YoY % -25.00% 966.67% -90.91% -31.25% -35.14% 48.00% - Horiz. % 48.00% 64.00% 6.00% 66.00% 96.00% 148.00% 100.00%
P/EPS 442.89 7.51 -0.11 -0.96 13.02 -59.08 76.32 34.03% YoY % 5,797.34% 6,927.27% 88.54% -107.37% 122.04% -177.41% - Horiz. % 580.31% 9.84% -0.14% -1.26% 17.06% -77.41% 100.00%
EY 0.23 13.32 -908.23 -103.78 7.68 -1.69 1.31 -25.16% YoY % -98.27% 101.47% -775.15% -1,451.30% 554.44% -229.01% - Horiz. % 17.56% 1,016.79% -69,330.54% -7,922.14% 586.26% -129.01% 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 0.26 0.33 0.30 0.34 0.38 0.57 0.55 -11.73% YoY % -21.21% 10.00% -11.76% -10.53% -33.33% 3.64% - Horiz. % 47.27% 60.00% 54.55% 61.82% 69.09% 103.64% 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
1stQTR2008-Report.pdf 
