[VERSATL] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Revenue 5,328 0 47,903 0 67,287 57,134 24,019 -77.81%
PBT -10,431 0 -12,989 0 -11,470 -7,894 -6,952 50.04%
Tax 0 -792 0 0 0 0 0 -
NP -10,431 -792 -12,989 0 -11,470 -7,894 -6,952 50.04%
-
NP to SH -10,431 -792 -12,989 0 -11,470 -7,894 -6,952 50.04%
-
Tax Rate - - - - - - - -
Total Cost 15,759 792 60,892 0 78,757 65,028 30,971 -49.11%
-
Net Worth -155,828 0 -146,325 0 -132,509 -120,794 -113,393 37.42%
Dividend
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Net Worth -155,828 0 -146,325 0 -132,509 -120,794 -113,393 37.42%
NOSH 106,006 109,999 106,032 106,007 106,007 105,959 105,975 0.02%
Ratio Analysis
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
NP Margin -195.78% 0.00% -27.12% 0.00% -17.05% -13.82% -28.94% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 5.03 0.00 45.18 0.00 63.47 53.92 22.66 -77.80%
EPS -9.84 -0.72 -12.25 0.00 -10.82 -7.45 -6.56 50.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.47 0.00 -1.38 0.00 -1.25 -1.14 -1.07 37.38%
Adjusted Per Share Value based on latest NOSH - 106,007
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 1.90 0.00 17.10 0.00 24.02 20.40 8.58 -77.85%
EPS -3.72 -0.28 -4.64 0.00 -4.09 -2.82 -2.48 50.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5563 0.00 -0.5224 0.00 -0.4731 -0.4313 -0.4048 37.42%
Price Multiplier on Financial Quarter End Date
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 30/06/03 - 31/03/03 - 30/12/02 30/09/02 28/06/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 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