[VERSATL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 67.83%
YoY- 69.66%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Revenue 70,360 67,424 65,776 56,888 0 248,842 242,484 -19.61%
PBT 296 -3,526 -450 -432 -1,892 -38,728 113,892 -65.02%
Tax -288 -62 -406 -142 0 0 0 -
NP 8 -3,588 -856 -574 -1,892 -38,728 113,892 -81.51%
-
NP to SH 8 -3,588 -856 -574 -1,892 -38,728 113,892 -81.51%
-
Tax Rate 97.30% - - - - - 0.00% -
Total Cost 70,352 71,012 66,632 57,462 1,892 287,570 128,592 -10.09%
-
Net Worth 90,731 87,485 57,889 56,616 0 -132,484 -106,005 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Net Worth 90,731 87,485 57,889 56,616 0 -132,484 -106,005 -
NOSH 110,526 110,740 109,743 110,384 111,294 105,987 106,005 0.73%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
NP Margin 0.01% -5.32% -1.30% -1.01% 0.00% -15.56% 46.97% -
ROE 0.01% -4.10% -1.48% -1.01% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
RPS 63.66 60.88 59.94 51.54 0.00 234.78 228.75 -20.20%
EPS 0.00 -3.24 -0.78 -0.52 1.70 -36.54 107.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8209 0.79 0.5275 0.5129 0.00 -1.25 -1.00 -
Adjusted Per Share Value based on latest NOSH - 107,333
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
RPS 25.12 24.07 23.48 20.31 0.00 88.84 86.57 -19.61%
EPS 0.00 -1.28 -0.31 -0.20 -0.68 -13.83 40.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.3123 0.2067 0.2021 0.00 -0.473 -0.3785 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - - - -
Price 0.32 0.83 0.34 0.28 0.00 0.00 0.00 -
P/RPS 0.50 1.36 0.57 0.54 0.00 0.00 0.00 -
P/EPS 4,421.05 -25.62 -43.59 -53.85 0.00 0.00 0.00 -
EY 0.02 -3.90 -2.29 -1.86 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 1.05 0.64 0.55 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Date 29/08/07 30/08/06 22/08/05 30/08/04 - 30/12/02 28/01/02 -
Price 0.29 0.31 0.34 0.27 0.00 0.00 0.00 -
P/RPS 0.46 0.51 0.57 0.52 0.00 0.00 0.00 -
P/EPS 4,006.58 -9.57 -43.59 -51.92 0.00 0.00 0.00 -
EY 0.02 -10.45 -2.29 -1.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.64 0.53 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