[VERSATL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.41%
YoY- -202.24%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,287 14,232 52,574 38,085 24,654 11,383 65,825 -40.48%
PBT -536 -468 1,556 -1,617 -1,389 -1,223 -58,319 -95.64%
Tax 0 0 64 0 0 0 45,484 -
NP -536 -468 1,620 -1,617 -1,389 -1,223 -12,835 -88.03%
-
NP to SH -536 -468 1,620 -1,617 -1,389 -1,223 -12,835 -88.03%
-
Tax Rate - - -4.11% - - - - -
Total Cost 30,823 14,700 50,954 39,702 26,043 12,606 78,660 -46.54%
-
Net Worth 54,716 54,600 54,369 50,946 51,811 51,784 53,110 2.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 54,716 54,600 54,369 50,946 51,811 51,784 53,110 2.01%
NOSH 111,666 111,428 110,958 110,753 110,238 110,180 110,646 0.61%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.77% -3.29% 3.08% -4.25% -5.63% -10.74% -19.50% -
ROE -0.98% -0.86% 2.98% -3.17% -2.68% -2.36% -24.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.12 12.77 47.38 34.39 22.36 10.33 59.49 -40.85%
EPS -0.48 -0.42 1.46 -1.46 -1.26 -1.11 -11.60 -88.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.46 0.47 0.47 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 108,571
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.81 5.08 18.77 13.60 8.80 4.06 23.50 -40.49%
EPS -0.19 -0.17 0.58 -0.58 -0.50 -0.44 -4.58 -88.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1953 0.1949 0.1941 0.1819 0.185 0.1849 0.1896 1.99%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.16 0.17 0.16 0.14 0.16 0.14 0.23 -
P/RPS 0.59 1.33 0.34 0.41 0.72 1.36 0.39 31.88%
P/EPS -33.33 -40.48 10.96 -9.59 -12.70 -12.61 -1.98 560.22%
EY -3.00 -2.47 9.13 -10.43 -7.88 -7.93 -50.43 -84.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.33 0.30 0.34 0.30 0.48 -22.15%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 08/09/10 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 25/02/09 -
Price 0.14 0.16 0.15 0.20 0.14 0.14 0.17 -
P/RPS 0.52 1.25 0.32 0.58 0.63 1.36 0.29 47.75%
P/EPS -29.17 -38.10 10.27 -13.70 -11.11 -12.61 -1.47 636.98%
EY -3.43 -2.63 9.73 -7.30 -9.00 -7.93 -68.24 -86.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.31 0.43 0.30 0.30 0.35 -11.81%

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