[VERSATL] YoY TTM Result on 31-Oct-2002 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -45.4%
YoY- -165.52%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 65,388 37,162 53,231 188,074 188,100 186,802 129,098 0.72%
PBT 925 19,287 -23,574 -27,578 40,439 -23,624 1,798 0.70%
Tax -672 -40,423 -792 1,084 16,507 23,624 2,650 -
NP 253 -21,136 -24,366 -26,494 56,946 0 4,448 3.08%
-
NP to SH 253 -21,142 -24,366 -26,494 40,439 -23,624 -1,798 -
-
Tax Rate 72.65% 209.59% - - -40.82% - -147.39% -
Total Cost 65,135 58,298 77,597 214,568 131,154 186,802 124,650 0.68%
-
Net Worth 36,924 55,051 0 -132,509 -105,860 -145,271 -127,037 -
Dividend
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 36,924 55,051 0 -132,509 -105,860 -145,271 -127,037 -
NOSH 70,000 107,333 109,999 106,007 105,860 106,037 105,864 0.43%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 0.39% -56.88% -45.77% -14.09% 30.27% 0.00% 3.45% -
ROE 0.69% -38.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 93.41 34.62 48.39 177.42 177.69 176.17 121.95 0.28%
EPS 0.36 -19.70 -22.15 -24.99 38.20 -22.28 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5275 0.5129 0.00 -1.25 -1.00 -1.37 -1.20 -
Adjusted Per Share Value based on latest NOSH - 106,007
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 23.34 13.27 19.00 67.15 67.15 66.69 46.09 0.72%
EPS 0.09 -7.55 -8.70 -9.46 14.44 -8.43 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1318 0.1965 0.00 -0.4731 -0.3779 -0.5186 -0.4535 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/06/05 30/06/04 - - - - - -
Price 0.34 0.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.81 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 94.07 -1.42 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 1.06 -70.35 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 22/08/05 - - 30/12/02 28/01/02 20/12/00 - -
Price 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 94.07 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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