[VERSATL] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 95.58%
YoY- 95.11%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 67,424 65,776 56,888 0 248,842 242,484 219,670 -18.81%
PBT -3,526 -450 -432 -1,892 -38,728 113,892 -19,622 -26.13%
Tax -62 -406 -142 0 0 0 19,622 -
NP -3,588 -856 -574 -1,892 -38,728 113,892 0 -
-
NP to SH -3,588 -856 -574 -1,892 -38,728 113,892 -19,622 -25.90%
-
Tax Rate - - - - - 0.00% - -
Total Cost 71,012 66,632 57,462 1,892 287,570 128,592 219,670 -18.07%
-
Net Worth 87,485 57,889 56,616 0 -132,484 -106,005 -145,151 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 87,485 57,889 56,616 0 -132,484 -106,005 -145,151 -
NOSH 110,740 109,743 110,384 111,294 105,987 106,005 105,950 0.78%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -5.32% -1.30% -1.01% 0.00% -15.56% 46.97% 0.00% -
ROE -4.10% -1.48% -1.01% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 60.88 59.94 51.54 0.00 234.78 228.75 207.33 -19.44%
EPS -3.24 -0.78 -0.52 1.70 -36.54 107.44 -18.52 -26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.5275 0.5129 0.00 -1.25 -1.00 -1.37 -
Adjusted Per Share Value based on latest NOSH - 109,999
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 24.07 23.48 20.31 0.00 88.84 86.57 78.43 -18.81%
EPS -1.28 -0.31 -0.20 -0.68 -13.83 40.66 -7.01 -25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.2067 0.2021 0.00 -0.473 -0.3785 -0.5182 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/06/06 30/06/05 30/06/04 - - - - -
Price 0.83 0.34 0.28 0.00 0.00 0.00 0.00 -
P/RPS 1.36 0.57 0.54 0.00 0.00 0.00 0.00 -
P/EPS -25.62 -43.59 -53.85 0.00 0.00 0.00 0.00 -
EY -3.90 -2.29 -1.86 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 1.05 0.64 0.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/08/06 22/08/05 30/08/04 - 30/12/02 28/01/02 20/12/00 -
Price 0.31 0.34 0.27 0.00 0.00 0.00 0.00 -
P/RPS 0.51 0.57 0.52 0.00 0.00 0.00 0.00 -
P/EPS -9.57 -43.59 -51.92 0.00 0.00 0.00 0.00 -
EY -10.45 -2.29 -1.93 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 0.39 0.64 0.53 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