[VERSATL] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
09-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1.17%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 CAGR
Revenue 60,944 53,466 37,162 21,477 8,838 5,448 5,448 446.41%
PBT 934 20,051 19,287 14,479 14,771 -15,577 -15,163 -
Tax -540 -40,634 -40,423 -40,354 -40,352 0 -792 -23.61%
NP 394 -20,583 -21,136 -25,875 -25,581 -15,577 -15,955 -
-
NP to SH 388 -20,589 -21,142 -25,881 -25,581 -15,577 -15,955 -
-
Tax Rate 57.82% 202.65% 209.59% 278.71% 273.18% - - -
Total Cost 60,550 74,049 58,298 47,352 34,419 21,025 21,403 107.79%
-
Net Worth 58,093 55,311 55,051 55,552 9,180 0 -162,137 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 CAGR
Net Worth 58,093 55,311 55,051 55,552 9,180 0 -162,137 -
NOSH 110,612 106,923 107,333 109,268 18,021 111,891 105,972 3.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 CAGR
NP Margin 0.65% -38.50% -56.88% -120.48% -289.44% -285.92% -292.86% -
ROE 0.67% -37.22% -38.40% -46.59% -278.65% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 CAGR
RPS 55.10 50.00 34.62 19.66 49.04 4.87 5.14 430.28%
EPS 0.35 -19.26 -19.70 -23.69 -141.94 -13.92 -15.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5252 0.5173 0.5129 0.5084 0.5094 0.00 -1.53 -
Adjusted Per Share Value based on latest NOSH - 109,268
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 CAGR
RPS 21.76 19.09 13.27 7.67 3.16 1.95 1.95 445.46%
EPS 0.14 -7.35 -7.55 -9.24 -9.13 -5.56 -5.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.1975 0.1965 0.1983 0.0328 0.00 -0.5789 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.35 0.36 0.28 0.60 0.85 0.00 0.00 -
P/RPS 0.64 0.72 0.81 3.05 1.73 0.00 0.00 -
P/EPS 99.78 -1.87 -1.42 -2.53 -0.60 0.00 0.00 -
EY 1.00 -53.49 -70.35 -39.48 -166.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.55 1.18 1.67 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 31/07/03 CAGR
Date 23/02/05 30/11/04 - - - - - -
Price 0.31 0.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 88.38 -1.87 0.00 0.00 0.00 0.00 0.00 -
EY 1.13 -53.49 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 0.59 0.70 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