[VERSATL] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 97.79%
YoY- 95.11%
View:
Show?
Cumulative Result
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Revenue 8,718 0 120 0 177,652 0 172,324 -96.16%
PBT -21,278 -1,361 -4,578 -946 -42,784 0 -32,353 -36.74%
Tax -518 0 0 0 0 -792 0 -
NP -21,796 -1,361 -4,578 -946 -42,784 -792 -32,353 -35.05%
-
NP to SH -21,796 -1,361 -4,578 -946 -42,784 -792 -32,353 -35.05%
-
Tax Rate - - - - - - - -
Total Cost 30,514 1,361 4,698 946 220,436 792 204,677 -87.50%
-
Net Worth 9,180 0 -162,137 0 -155,828 0 -146,288 -
Dividend
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Net Worth 9,180 0 -162,137 0 -155,828 0 -146,288 -
NOSH 18,022 110,650 105,972 111,294 106,005 109,999 106,005 -85.57%
Ratio Analysis
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
NP Margin -250.01% 0.00% -3,815.00% 0.00% -24.08% 0.00% -18.77% -
ROE -237.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
RPS 48.37 0.00 0.11 0.00 167.59 0.00 162.56 -73.41%
EPS -120.94 -1.23 -4.32 0.85 -40.36 -0.72 -30.52 350.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5094 0.00 -1.53 0.00 -1.47 0.00 -1.38 -
Adjusted Per Share Value based on latest NOSH - 109,999
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
RPS 3.11 0.00 0.04 0.00 63.42 0.00 61.52 -96.16%
EPS -7.78 -0.49 -1.63 -0.34 -15.27 -0.28 -11.55 -35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.00 -0.5789 0.00 -0.5563 0.00 -0.5223 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Date 31/12/03 - - - - - - -
Price 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -142.28 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Date 26/02/04 - 30/09/03 - 30/06/03 - 31/03/03 -
Price 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -180.51 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.00 0.00 0.00 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