[VERSATL] QoQ TTM Result on 30-Jun-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.64%
YoY- 8.03%
View:
Show?
TTM Result
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Revenue 8,838 5,448 5,448 53,231 53,231 115,190 172,324 -96.10%
PBT 14,771 -15,577 -15,163 -23,574 -23,420 -24,459 -32,353 -
Tax -40,352 0 -792 -792 -792 -792 0 -
NP -25,581 -15,577 -15,955 -24,366 -24,212 -25,251 -32,353 -22.63%
-
NP to SH -25,581 -15,577 -15,955 -24,366 -24,212 -25,251 -32,353 -22.63%
-
Tax Rate 273.18% - - - - - - -
Total Cost 34,419 21,025 21,403 77,597 77,443 140,441 204,677 -85.74%
-
Net Worth 9,180 0 -162,137 0 -155,828 0 -146,325 -
Dividend
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Net Worth 9,180 0 -162,137 0 -155,828 0 -146,325 -
NOSH 18,021 111,891 105,972 109,999 106,006 109,999 106,032 -85.58%
Ratio Analysis
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
NP Margin -289.44% -285.92% -292.86% -45.77% -45.48% -21.92% -18.77% -
ROE -278.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
RPS 49.04 4.87 5.14 48.39 50.22 104.72 162.52 -73.00%
EPS -141.94 -13.92 -15.06 -22.15 -22.84 -22.96 -30.51 436.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5094 0.00 -1.53 0.00 -1.47 0.00 -1.38 -
Adjusted Per Share Value based on latest NOSH - 109,999
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
RPS 3.16 1.95 1.95 19.00 19.00 41.12 61.52 -96.10%
EPS -9.13 -5.56 -5.70 -8.70 -8.64 -9.02 -11.55 -22.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.00 -0.5789 0.00 -0.5563 0.00 -0.5224 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 CAGR
Date 31/12/03 - - - - - - -
Price 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -166.99 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 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 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 -

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