[VERSATL] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1101.1%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
Revenue 59,664 56,888 50,556 8,718 0 480 0 -
PBT 180 -432 10,016 -21,278 -1,814 -18,312 -1,892 -
Tax -376 -142 -11,800 -518 0 0 0 -
NP -196 -574 -1,784 -21,796 -1,814 -18,312 -1,892 -83.58%
-
NP to SH -196 -574 -1,784 -21,796 -1,814 -18,312 -1,892 -83.58%
-
Tax Rate 208.89% - 117.81% - - - - -
Total Cost 59,860 57,462 52,340 30,514 1,814 18,792 1,892 1468.86%
-
Net Worth 58,494 56,616 56,686 9,180 0 -162,137 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
Net Worth 58,494 56,616 56,686 9,180 0 -162,137 0 -
NOSH 113,076 110,384 111,499 18,022 110,650 105,972 111,294 1.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
NP Margin -0.33% -1.01% -3.53% -250.01% 0.00% -3,815.00% 0.00% -
ROE -0.34% -1.01% -3.15% -237.42% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
RPS 52.76 51.54 45.34 48.37 0.00 0.45 0.00 -
EPS -0.17 -0.52 -1.60 -120.94 -1.64 -17.28 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5173 0.5129 0.5084 0.5094 0.00 -1.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 18,021
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
RPS 21.30 20.31 18.05 3.11 0.00 0.17 0.00 -
EPS -0.07 -0.20 -0.64 -7.78 -0.65 -6.54 -0.68 -83.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2088 0.2021 0.2024 0.0328 0.00 -0.5789 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 0.36 0.28 0.60 0.85 0.00 0.00 0.00 -
P/RPS 0.68 0.54 1.32 1.76 0.00 0.00 0.00 -
P/EPS -207.69 -53.85 -37.50 -0.70 0.00 0.00 0.00 -
EY -0.48 -1.86 -2.67 -142.28 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.55 1.18 1.67 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
Date 30/11/04 30/08/04 09/06/04 26/02/04 - 30/09/03 - -
Price 0.36 0.27 0.29 0.67 0.00 0.00 0.00 -
P/RPS 0.68 0.52 0.64 1.39 0.00 0.00 0.00 -
P/EPS -207.69 -51.92 -18.13 -0.55 0.00 0.00 0.00 -
EY -0.48 -1.93 -5.52 -180.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.57 1.32 0.00 0.00 0.00 -

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 & 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