[VERSATL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.12%
YoY- -2855.88%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 71,282 71,202 69,814 68,984 68,975 67,685 68,151 3.04%
PBT 3,589 2,756 1,678 -898 -1,322 -724 216 554.50%
Tax -180 -125 -67 -39 -79 -120 -251 -19.93%
NP 3,409 2,631 1,611 -937 -1,401 -844 -35 -
-
NP to SH 3,409 2,631 1,611 -937 -1,401 -844 -35 -
-
Tax Rate 5.02% 4.54% 3.99% - - - 116.20% -
Total Cost 67,873 68,571 68,203 69,921 70,376 68,529 68,186 -0.30%
-
Net Worth 92,459 90,509 90,829 87,058 87,364 88,105 88,692 2.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,459 90,509 90,829 87,058 87,364 88,105 88,692 2.81%
NOSH 112,631 110,526 110,659 109,714 110,588 110,810 109,999 1.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.78% 3.70% 2.31% -1.36% -2.03% -1.25% -0.05% -
ROE 3.69% 2.91% 1.77% -1.08% -1.60% -0.96% -0.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.29 64.42 63.09 62.88 62.37 61.08 61.96 1.42%
EPS 3.03 2.38 1.46 -0.85 -1.27 -0.76 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8209 0.8189 0.8208 0.7935 0.79 0.7951 0.8063 1.20%
Adjusted Per Share Value based on latest NOSH - 109,714
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.45 25.42 24.92 24.63 24.63 24.16 24.33 3.05%
EPS 1.22 0.94 0.58 -0.33 -0.50 -0.30 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3231 0.3243 0.3108 0.3119 0.3146 0.3166 2.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.34 0.31 0.83 0.39 0.30 -
P/RPS 0.51 0.50 0.54 0.49 1.33 0.64 0.48 4.13%
P/EPS 10.57 13.44 23.35 -36.30 -65.52 -51.20 -942.86 -
EY 9.46 7.44 4.28 -2.75 -1.53 -1.95 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.41 0.39 1.05 0.49 0.37 3.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 24/05/06 24/02/06 -
Price 0.29 0.31 0.29 0.30 0.31 0.45 0.34 -
P/RPS 0.46 0.48 0.46 0.48 0.50 0.74 0.55 -11.25%
P/EPS 9.58 13.02 19.92 -35.13 -24.47 -59.08 -1,068.57 -
EY 10.44 7.68 5.02 -2.85 -4.09 -1.69 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.35 0.38 0.39 0.57 0.42 -11.47%

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