[VERSATL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 100.95%
YoY- 100.22%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 71,620 72,338 74,336 70,360 67,836 69,814 67,692 3.82%
PBT -62,292 -25,399 1,452 296 -548 1,678 -1,813 954.60%
Tax 62,052 343 -269 -288 -292 -67 -66 -
NP -240 -25,056 1,182 8 -840 1,611 -1,880 -74.61%
-
NP to SH -240 -25,056 1,182 8 -840 1,611 -1,880 -74.61%
-
Tax Rate - - 18.53% 97.30% - 3.99% - -
Total Cost 71,860 97,394 73,153 70,352 68,676 68,203 69,572 2.17%
-
Net Worth 70,799 65,267 91,893 90,731 90,509 90,569 88,097 -13.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 70,799 65,267 91,893 90,731 90,509 90,569 88,097 -13.54%
NOSH 119,999 110,622 110,874 110,526 110,526 110,659 111,023 5.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.34% -34.64% 1.59% 0.01% -1.24% 2.31% -2.78% -
ROE -0.34% -38.39% 1.29% 0.01% -0.93% 1.78% -2.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.68 65.39 67.04 63.66 61.38 63.27 60.97 -1.41%
EPS -0.20 -22.65 1.07 0.00 -0.76 1.46 -1.69 -75.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.8288 0.8209 0.8189 0.8208 0.7935 -17.91%
Adjusted Per Share Value based on latest NOSH - 112,631
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.57 25.83 26.54 25.12 24.22 24.92 24.17 3.82%
EPS -0.09 -8.95 0.42 0.00 -0.30 0.58 -0.67 -73.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2528 0.233 0.3281 0.3239 0.3231 0.3233 0.3145 -13.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.29 0.23 0.28 0.32 0.32 0.34 0.31 -
P/RPS 0.49 0.35 0.42 0.50 0.52 0.54 0.51 -2.62%
P/EPS -145.00 -1.02 26.25 4,421.05 -42.11 23.29 -18.31 296.80%
EY -0.69 -98.48 3.81 0.02 -2.38 4.29 -5.46 -74.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.34 0.39 0.39 0.41 0.39 16.41%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/07/08 25/04/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.20 0.24 0.29 0.29 0.31 0.29 0.30 -
P/RPS 0.34 0.37 0.43 0.46 0.51 0.46 0.49 -21.60%
P/EPS -100.00 -1.06 27.19 4,006.58 -40.79 19.86 -17.72 216.64%
EY -1.00 -94.38 3.68 0.02 -2.45 5.03 -5.64 -68.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.35 0.35 0.38 0.35 0.38 -7.14%

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