[VERSATL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 686.72%
YoY- 538.69%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 20,572 18,221 16,959 19,045 17,057 18,141 15,571 20.38%
PBT 940 285 -137 3,038 403 -548 -1,215 -
Tax -57 -71 -73 -17 -19 -16 -15 143.31%
NP 883 214 -210 3,021 384 -564 -1,230 -
-
NP to SH 883 214 -210 3,021 384 -564 -1,230 -
-
Tax Rate 6.06% 24.91% - 0.56% 4.71% - - -
Total Cost 19,689 18,007 17,169 16,024 16,673 18,705 16,801 11.14%
-
Net Worth 91,478 92,459 90,509 90,829 87,058 87,364 88,105 2.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 91,478 92,459 90,509 90,829 87,058 87,364 88,105 2.53%
NOSH 110,374 112,631 110,526 110,659 109,714 110,588 110,810 -0.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.29% 1.17% -1.24% 15.86% 2.25% -3.11% -7.90% -
ROE 0.97% 0.23% -0.23% 3.33% 0.44% -0.65% -1.40% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.64 16.18 15.34 17.21 15.55 16.40 14.05 20.71%
EPS 0.80 0.19 -0.19 2.73 0.35 -0.51 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8209 0.8189 0.8208 0.7935 0.79 0.7951 2.80%
Adjusted Per Share Value based on latest NOSH - 110,659
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.34 6.51 6.05 6.80 6.09 6.48 5.56 20.32%
EPS 0.32 0.08 -0.07 1.08 0.14 -0.20 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.3301 0.3231 0.3243 0.3108 0.3119 0.3146 2.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.32 0.32 0.34 0.31 0.83 0.39 -
P/RPS 1.50 1.98 2.09 1.98 1.99 5.06 2.78 -33.69%
P/EPS 35.00 168.42 -168.42 12.45 88.57 -162.75 -35.14 -
EY 2.86 0.59 -0.59 8.03 1.13 -0.61 -2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.39 0.41 0.39 1.05 0.49 -21.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 24/05/06 -
Price 0.29 0.29 0.31 0.29 0.30 0.31 0.45 -
P/RPS 1.56 1.79 2.02 1.69 1.93 1.89 3.20 -38.03%
P/EPS 36.25 152.63 -163.16 10.62 85.71 -60.78 -40.54 -
EY 2.76 0.66 -0.61 9.41 1.17 -1.65 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.38 0.35 0.38 0.39 0.57 -27.73%

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