[VERSATL] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -45.85%
YoY- -319.16%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 24,654 34,304 35,180 33,712 32,888 28,444 0 -
PBT -1,389 -30,248 148 -1,763 -225 -216 -946 6.60%
Tax 0 30,072 -144 -31 -203 -71 0 -
NP -1,389 -176 4 -1,794 -428 -287 -946 6.60%
-
NP to SH -1,389 -176 4 -1,794 -428 -287 -946 6.60%
-
Tax Rate - - 97.30% - - - - -
Total Cost 26,043 34,480 35,176 35,506 33,316 28,731 946 73.67%
-
Net Worth 51,811 64,899 90,731 87,485 57,889 56,616 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 51,811 64,899 90,731 87,485 57,889 56,616 0 -
NOSH 110,238 110,000 110,526 110,740 109,743 110,384 111,294 -0.15%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -5.63% -0.51% 0.01% -5.32% -1.30% -1.01% 0.00% -
ROE -2.68% -0.27% 0.00% -2.05% -0.74% -0.51% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 22.36 31.19 31.83 30.44 29.97 25.77 0.00 -
EPS -1.26 -0.16 0.00 -1.62 -0.39 -0.26 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.59 0.8209 0.79 0.5275 0.5129 0.00 -
Adjusted Per Share Value based on latest NOSH - 110,588
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.80 12.25 12.56 12.04 11.74 10.15 0.00 -
EPS -0.50 -0.06 0.00 -0.64 -0.15 -0.10 -0.34 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.2317 0.3239 0.3123 0.2067 0.2021 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.16 0.21 0.32 0.83 0.34 0.28 0.00 -
P/RPS 0.72 0.67 1.01 2.73 1.13 1.09 0.00 -
P/EPS -12.70 -131.25 8,842.11 -51.23 -87.18 -107.69 0.00 -
EY -7.88 -0.76 0.01 -1.95 -1.15 -0.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.39 1.05 0.64 0.55 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 26/08/08 29/08/07 30/08/06 22/08/05 30/08/04 - -
Price 0.14 0.25 0.29 0.31 0.34 0.27 0.00 -
P/RPS 0.63 0.80 0.91 1.02 1.13 1.05 0.00 -
P/EPS -11.11 -156.25 8,013.16 -19.14 -87.18 -103.85 0.00 -
EY -9.00 -0.64 0.01 -5.23 -1.15 -0.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.35 0.39 0.64 0.53 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