[VERSATL] QoQ Annualized Quarter 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- 20.87%
YoY- -245.58%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 67,424 62,284 68,151 66,581 65,776 64,148 60,944 6.98%
PBT -3,526 -4,860 216 -328 -450 -1,100 935 -
Tax -62 -60 -251 -349 -406 -584 -540 -76.47%
NP -3,588 -4,920 -35 -677 -856 -1,684 395 -
-
NP to SH -3,588 -4,920 -35 -677 -856 -1,684 395 -
-
Tax Rate - - 116.20% - - - 57.75% -
Total Cost 71,012 67,204 68,186 67,258 66,632 65,832 60,549 11.24%
-
Net Worth 87,485 88,105 94,068 58,508 57,889 58,109 57,626 32.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,485 88,105 94,068 58,508 57,889 58,109 57,626 32.19%
NOSH 110,740 110,810 116,666 110,434 109,743 110,789 109,722 0.61%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -5.32% -7.90% -0.05% -1.02% -1.30% -2.63% 0.65% -
ROE -4.10% -5.58% -0.04% -1.16% -1.48% -2.90% 0.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.88 56.21 58.42 60.29 59.94 57.90 55.54 6.32%
EPS -3.24 -4.44 -0.03 -0.61 -0.78 -1.52 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7951 0.8063 0.5298 0.5275 0.5245 0.5252 31.37%
Adjusted Per Share Value based on latest NOSH - 114,285
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.07 22.24 24.33 23.77 23.48 22.90 21.76 6.97%
EPS -1.28 -1.76 -0.01 -0.24 -0.31 -0.60 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.3146 0.3358 0.2089 0.2067 0.2075 0.2057 32.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.83 0.39 0.30 0.30 0.34 0.30 0.35 -
P/RPS 1.36 0.69 0.51 0.50 0.57 0.52 0.63 67.26%
P/EPS -25.62 -8.78 -1,000.00 -48.91 -43.59 -19.74 97.22 -
EY -3.90 -11.38 -0.10 -2.04 -2.29 -5.07 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.49 0.37 0.57 0.64 0.57 0.67 35.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 24/02/06 24/11/05 22/08/05 19/05/05 23/02/05 -
Price 0.31 0.45 0.34 0.31 0.34 0.29 0.31 -
P/RPS 0.51 0.80 0.58 0.51 0.57 0.50 0.56 -6.06%
P/EPS -9.57 -10.14 -1,133.33 -50.54 -43.59 -19.08 86.11 -
EY -10.45 -9.87 -0.09 -1.98 -2.29 -5.24 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.57 0.42 0.59 0.64 0.55 0.59 -24.17%

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