[VERSATL] YoY TTM Result on 31-Jan-2002 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
03-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 18.15%
YoY- 275.77%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 53,466 5,448 172,324 192,565 185,591 165,478 -21.49%
PBT 20,051 -15,577 -32,353 46,693 -27,182 -2,160 -
Tax -40,634 0 0 10,075 27,182 6,608 -
NP -20,583 -15,577 -32,353 56,768 0 4,448 -
-
NP to SH -20,589 -15,577 -32,353 47,777 -27,182 -5,756 31.39%
-
Tax Rate 202.65% - - -21.58% - - -
Total Cost 74,049 21,025 204,677 135,797 185,591 161,030 -15.32%
-
Net Worth 55,311 0 -146,325 -104,705 -152,652 -131,579 -
Dividend
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 55,311 0 -146,325 -104,705 -152,652 -131,579 -
NOSH 106,923 111,891 106,032 104,705 106,008 106,112 0.16%
Ratio Analysis
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -38.50% -285.92% -18.77% 29.48% 0.00% 2.69% -
ROE -37.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 50.00 4.87 162.52 183.91 175.07 155.95 -21.62%
EPS -19.26 -13.92 -30.51 45.63 -25.64 -5.42 31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5173 0.00 -1.38 -1.00 -1.44 -1.24 -
Adjusted Per Share Value based on latest NOSH - 104,705
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 19.13 1.95 61.65 68.89 66.39 59.20 -21.49%
EPS -7.37 -5.57 -11.57 17.09 -9.72 -2.06 31.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1979 0.00 -0.5235 -0.3746 -0.5461 -0.4707 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/09/04 - - - - - -
Price 0.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.87 0.00 0.00 0.00 0.00 0.00 -
EY -53.49 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/11/04 - - 03/05/02 30/03/01 - -
Price 0.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.87 0.00 0.00 0.00 0.00 0.00 -
EY -53.49 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 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