[VERSATL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2924.8%
YoY- -1655.31%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 50,762 34,304 17,905 72,338 55,752 35,180 16,959 107.28%
PBT -44,682 -30,248 -15,573 -25,399 1,089 148 -137 4588.45%
Tax 44,147 30,072 15,513 343 -202 -144 -73 -
NP -535 -176 -60 -25,056 887 4 -210 86.21%
-
NP to SH -535 -176 -60 -25,056 887 4 -210 86.21%
-
Tax Rate - - - - 18.55% 97.30% - -
Total Cost 51,297 34,480 17,965 97,394 54,865 35,176 17,169 107.02%
-
Net Worth 65,760 64,899 70,799 65,267 91,893 90,731 90,509 -19.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 65,760 64,899 70,799 65,267 91,893 90,731 90,509 -19.13%
NOSH 111,458 110,000 119,999 110,622 110,874 110,526 110,526 0.55%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.05% -0.51% -0.34% -34.64% 1.59% 0.01% -1.24% -
ROE -0.81% -0.27% -0.08% -38.39% 0.97% 0.00% -0.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.54 31.19 14.92 65.39 50.28 31.83 15.34 106.15%
EPS -0.48 -0.16 -0.05 -22.65 0.80 0.00 -0.19 85.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.8288 0.8209 0.8189 -19.58%
Adjusted Per Share Value based on latest NOSH - 110,631
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.12 12.25 6.39 25.83 19.90 12.56 6.05 107.36%
EPS -0.19 -0.06 -0.02 -8.95 0.32 0.00 -0.07 94.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2348 0.2317 0.2528 0.233 0.3281 0.3239 0.3231 -19.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.13 0.21 0.29 0.23 0.28 0.32 0.32 -
P/RPS 0.29 0.67 1.94 0.35 0.56 1.01 2.09 -73.10%
P/EPS -27.08 -131.25 -580.00 -1.02 35.00 8,842.11 -168.42 -70.33%
EY -3.69 -0.76 -0.17 -98.48 2.86 0.01 -0.59 238.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.36 0.49 0.39 0.34 0.39 0.39 -31.65%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 30/05/07 -
Price 0.27 0.25 0.20 0.24 0.29 0.29 0.31 -
P/RPS 0.59 0.80 1.34 0.37 0.58 0.91 2.02 -55.87%
P/EPS -56.25 -156.25 -400.00 -1.06 36.25 8,013.16 -163.16 -50.73%
EY -1.78 -0.64 -0.25 -94.38 2.76 0.01 -0.61 103.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.34 0.41 0.35 0.35 0.38 13.54%

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