[VERSATL] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 65.85%
YoY- 89.2%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 65,776 64,148 60,944 59,664 56,888 50,556 8,718 285.15%
PBT -450 -1,100 935 180 -432 10,016 -21,278 -92.37%
Tax -406 -584 -540 -376 -142 -11,800 -518 -15.00%
NP -856 -1,684 395 -196 -574 -1,784 -21,796 -88.46%
-
NP to SH -856 -1,684 395 -196 -574 -1,784 -21,796 -88.46%
-
Tax Rate - - 57.75% 208.89% - 117.81% - -
Total Cost 66,632 65,832 60,549 59,860 57,462 52,340 30,514 68.39%
-
Net Worth 57,889 58,109 57,626 58,494 56,616 56,686 9,180 241.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 57,889 58,109 57,626 58,494 56,616 56,686 9,180 241.70%
NOSH 109,743 110,789 109,722 113,076 110,384 111,499 18,022 233.83%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.30% -2.63% 0.65% -0.33% -1.01% -3.53% -250.01% -
ROE -1.48% -2.90% 0.69% -0.34% -1.01% -3.15% -237.42% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 59.94 57.90 55.54 52.76 51.54 45.34 48.37 15.38%
EPS -0.78 -1.52 0.36 -0.17 -0.52 -1.60 -120.94 -96.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5275 0.5245 0.5252 0.5173 0.5129 0.5084 0.5094 2.35%
Adjusted Per Share Value based on latest NOSH - 106,923
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.48 22.90 21.76 21.30 20.31 18.05 3.11 285.32%
EPS -0.31 -0.60 0.14 -0.07 -0.20 -0.64 -7.78 -88.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.2075 0.2057 0.2088 0.2021 0.2024 0.0328 241.55%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.34 0.30 0.35 0.36 0.28 0.60 0.85 -
P/RPS 0.57 0.52 0.63 0.68 0.54 1.32 1.76 -52.87%
P/EPS -43.59 -19.74 97.22 -207.69 -53.85 -37.50 -0.70 1475.01%
EY -2.29 -5.07 1.03 -0.48 -1.86 -2.67 -142.28 -93.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.67 0.70 0.55 1.18 1.67 -47.27%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 19/05/05 23/02/05 30/11/04 30/08/04 09/06/04 26/02/04 -
Price 0.34 0.29 0.31 0.36 0.27 0.29 0.67 -
P/RPS 0.57 0.50 0.56 0.68 0.52 0.64 1.39 -44.83%
P/EPS -43.59 -19.08 86.11 -207.69 -51.92 -18.13 -0.55 1750.00%
EY -2.29 -5.24 1.16 -0.48 -1.93 -5.52 -180.51 -94.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.59 0.70 0.53 0.57 1.32 -38.31%

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