[VERSATL] QoQ 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- -4835.99%
YoY--%
View:
Show?
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 16,304 15,805 12,639 8,718 0 120 0 -
PBT 350 230 2,504 -19,917 -414 -4,578 -154 -
Tax -211 -69 -2,952 -518 0 0 0 -
NP 139 161 -448 -20,435 -414 -4,578 -154 -
-
NP to SH 139 161 -448 -20,435 -414 -4,578 -154 -
-
Tax Rate 60.29% 30.00% 117.89% - - - - -
Total Cost 16,165 15,644 13,087 29,153 414 4,698 154 3980.05%
-
Net Worth 55,311 55,051 55,552 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 55,311 55,051 55,552 9,180 0 -162,137 0 -
NOSH 106,923 107,333 109,268 18,021 111,891 105,972 109,999 -2.23%
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 0.85% 1.02% -3.54% -234.40% 0.00% -3,815.00% 0.00% -
ROE 0.25% 0.29% -0.81% -222.60% 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 15.25 14.73 11.57 48.37 0.00 0.11 0.00 -
EPS 0.13 0.15 -0.41 -113.39 -0.37 -4.32 -0.14 -
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 5.82 5.64 4.51 3.11 0.00 0.04 0.00 -
EPS 0.05 0.06 -0.16 -7.30 -0.15 -1.63 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.1965 0.1983 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 2.36 1.90 5.19 1.76 0.00 0.00 0.00 -
P/EPS 276.92 186.67 -146.34 -0.75 0.00 0.00 0.00 -
EY 0.36 0.54 -0.68 -133.40 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 2.36 1.83 2.51 1.39 0.00 0.00 0.00 -
P/EPS 276.92 180.00 -70.73 -0.59 0.00 0.00 0.00 -
EY 0.36 0.56 -1.41 -169.24 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