[VERSATL] QoQ TTM 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- -64.22%
YoY- 2.79%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 CAGR
Revenue 53,466 37,162 21,477 8,838 5,448 5,448 53,231 0.35%
PBT 20,051 19,287 14,479 14,771 -15,577 -15,163 -23,574 -
Tax -40,634 -40,423 -40,354 -40,352 0 -792 -792 2206.23%
NP -20,583 -21,136 -25,875 -25,581 -15,577 -15,955 -24,366 -12.58%
-
NP to SH -20,589 -21,142 -25,881 -25,581 -15,577 -15,955 -24,366 -12.56%
-
Tax Rate 202.65% 209.59% 278.71% 273.18% - - - -
Total Cost 74,049 58,298 47,352 34,419 21,025 21,403 77,597 -3.66%
-
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 -38.50% -56.88% -120.48% -289.44% -285.92% -292.86% -45.77% -
ROE -37.22% -38.40% -46.59% -278.65% 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 50.00 34.62 19.66 49.04 4.87 5.14 48.39 2.64%
EPS -19.26 -19.70 -23.69 -141.94 -13.92 -15.06 -22.15 -10.54%
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 19.09 13.27 7.67 3.16 1.95 1.95 19.00 0.37%
EPS -7.35 -7.55 -9.24 -9.13 -5.56 -5.70 -8.70 -12.57%
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 0.72 0.81 3.05 1.73 0.00 0.00 0.00 -
P/EPS -1.87 -1.42 -2.53 -0.60 0.00 0.00 0.00 -
EY -53.49 -70.35 -39.48 -166.99 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 - - - - - - -
Price 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -53.49 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 0.70 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