[VERSATL] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.37%
YoY- 51.85%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 CAGR
Revenue 68,984 66,132 53,466 5,448 172,324 192,565 185,591 -16.02%
PBT -898 554 20,051 -15,577 -32,353 46,693 -27,182 -45.22%
Tax -39 -520 -40,634 0 0 10,075 27,182 -
NP -937 34 -20,583 -15,577 -32,353 56,768 0 -
-
NP to SH -937 34 -20,589 -15,577 -32,353 47,777 -27,182 -44.80%
-
Tax Rate - 93.86% 202.65% - - -21.58% - -
Total Cost 69,921 66,098 74,049 21,025 204,677 135,797 185,591 -15.82%
-
Net Worth 87,058 60,548 55,311 0 -146,325 -104,705 -152,652 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 87,058 60,548 55,311 0 -146,325 -104,705 -152,652 -
NOSH 109,714 114,285 106,923 111,891 106,032 104,705 106,008 0.60%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -1.36% 0.05% -38.50% -285.92% -18.77% 29.48% 0.00% -
ROE -1.08% 0.06% -37.22% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 CAGR
RPS 62.88 57.87 50.00 4.87 162.52 183.91 175.07 -16.53%
EPS -0.85 0.03 -19.26 -13.92 -30.51 45.63 -25.64 -45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7935 0.5298 0.5173 0.00 -1.38 -1.00 -1.44 -
Adjusted Per Share Value based on latest NOSH - 111,891
30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 CAGR
RPS 24.63 23.61 19.09 1.95 61.52 68.75 66.26 -16.02%
EPS -0.33 0.01 -7.35 -5.56 -11.55 17.06 -9.70 -44.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3108 0.2162 0.1975 0.00 -0.5224 -0.3738 -0.545 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 CAGR
Date 29/09/06 30/09/05 30/09/04 - - - - -
Price 0.31 0.30 0.36 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.52 0.72 0.00 0.00 0.00 0.00 -
P/EPS -36.30 1,008.40 -1.87 0.00 0.00 0.00 0.00 -
EY -2.75 0.10 -53.49 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 0.57 0.70 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 CAGR
Date 30/11/06 24/11/05 30/11/04 - - 03/05/02 30/03/01 -
Price 0.30 0.31 0.36 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.54 0.72 0.00 0.00 0.00 0.00 -
P/EPS -35.13 1,042.02 -1.87 0.00 0.00 0.00 0.00 -
EY -2.85 0.10 -53.49 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 0.38 0.59 0.70 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