[VERSATL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -86.56%
YoY- 100.17%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Revenue 67,424 74,797 68,984 66,132 53,466 5,448 172,324 -15.25%
PBT -71,167 4,126 -898 554 20,051 -15,577 -32,353 14.92%
Tax 44,690 -218 -39 -520 -40,634 0 0 -
NP -26,477 3,908 -937 34 -20,583 -15,577 -32,353 -3.47%
-
NP to SH -26,477 3,908 -937 34 -20,589 -15,577 -32,353 -3.47%
-
Tax Rate - 5.28% - 93.86% 202.65% - - -
Total Cost 93,901 70,889 69,921 66,098 74,049 21,025 204,677 -12.84%
-
Net Worth 66,190 91,478 87,058 60,548 55,311 0 -146,325 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Net Worth 66,190 91,478 87,058 60,548 55,311 0 -146,325 -
NOSH 112,187 110,374 109,714 114,285 106,923 111,891 106,032 1.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
NP Margin -39.27% 5.22% -1.36% 0.05% -38.50% -285.92% -18.77% -
ROE -40.00% 4.27% -1.08% 0.06% -37.22% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
RPS 60.10 67.77 62.88 57.87 50.00 4.87 162.52 -16.09%
EPS -23.60 3.54 -0.85 0.03 -19.26 -13.92 -30.51 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.8288 0.7935 0.5298 0.5173 0.00 -1.38 -
Adjusted Per Share Value based on latest NOSH - 114,285
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
RPS 24.07 26.70 24.63 23.61 19.09 1.95 61.52 -15.25%
EPS -9.45 1.40 -0.33 0.01 -7.35 -5.56 -11.55 -3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2363 0.3266 0.3108 0.2162 0.1975 0.00 -0.5224 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - - -
Price 0.13 0.28 0.31 0.30 0.36 0.00 0.00 -
P/RPS 0.22 0.41 0.49 0.52 0.72 0.00 0.00 -
P/EPS -0.55 7.91 -36.30 1,008.40 -1.87 0.00 0.00 -
EY -181.54 12.65 -2.75 0.10 -53.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.34 0.39 0.57 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Date 25/11/08 27/11/07 30/11/06 24/11/05 30/11/04 - - -
Price 0.27 0.29 0.30 0.31 0.36 0.00 0.00 -
P/RPS 0.45 0.43 0.48 0.54 0.72 0.00 0.00 -
P/EPS -1.14 8.19 -35.13 1,042.02 -1.87 0.00 0.00 -
EY -87.41 12.21 -2.85 0.10 -53.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.38 0.59 0.70 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