[VERSATL] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 101.81%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/02 CAGR
Revenue 72,338 69,814 68,151 60,944 8,718 0 184,895 -15.24%
PBT -25,399 1,678 216 935 -21,278 0 48,732 -
Tax 343 -67 -251 -540 -518 0 1,084 -18.35%
NP -25,056 1,611 -35 395 -21,796 0 49,816 -
-
NP to SH -25,056 1,611 -35 395 -21,796 0 49,816 -
-
Tax Rate - 3.99% 116.20% 57.75% - - -2.22% -
Total Cost 97,394 68,203 68,186 60,549 30,514 0 135,079 -5.60%
-
Net Worth 65,267 90,569 94,068 57,626 9,180 0 -112,350 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/02 CAGR
Net Worth 65,267 90,569 94,068 57,626 9,180 0 -112,350 -
NOSH 110,622 110,659 116,666 109,722 18,022 106,005 105,991 0.75%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/02 CAGR
NP Margin -34.64% 2.31% -0.05% 0.65% -250.01% 0.00% 26.94% -
ROE -38.39% 1.78% -0.04% 0.69% -237.42% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/02 CAGR
RPS 65.39 63.27 58.42 55.54 48.37 0.00 174.44 -15.88%
EPS -22.65 1.46 -0.03 0.36 -120.94 0.00 47.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.8208 0.8063 0.5252 0.5094 0.00 -1.06 -
Adjusted Per Share Value based on latest NOSH - 110,612
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/02 CAGR
RPS 25.83 24.92 24.33 21.76 3.11 0.00 66.01 -15.24%
EPS -8.95 0.58 -0.01 0.14 -7.78 0.00 17.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.3233 0.3358 0.2057 0.0328 0.00 -0.4011 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.23 0.34 0.30 0.35 0.85 0.00 0.00 -
P/RPS 0.35 0.54 0.51 0.63 1.76 0.00 0.00 -
P/EPS -1.02 23.29 -1,000.00 97.22 -0.70 0.00 0.00 -
EY -98.48 4.29 -0.10 1.03 -142.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.37 0.67 1.67 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/02 CAGR
Date 25/04/08 28/02/07 24/02/06 23/02/05 26/02/04 30/06/03 28/06/02 -
Price 0.24 0.29 0.34 0.31 0.67 0.00 0.00 -
P/RPS 0.37 0.46 0.58 0.56 1.39 0.00 0.00 -
P/EPS -1.06 19.86 -1,133.33 86.11 -0.55 0.00 0.00 -
EY -94.38 5.03 -0.09 1.16 -180.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.42 0.59 1.32 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