[VERSATL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 47.6%
YoY- -177.56%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 70,360 67,836 69,814 67,692 67,424 62,284 68,151 2.15%
PBT 296 -548 1,678 -1,813 -3,526 -4,860 216 23.44%
Tax -288 -292 -67 -66 -62 -60 -251 9.62%
NP 8 -840 1,611 -1,880 -3,588 -4,920 -35 -
-
NP to SH 8 -840 1,611 -1,880 -3,588 -4,920 -35 -
-
Tax Rate 97.30% - 3.99% - - - 116.20% -
Total Cost 70,352 68,676 68,203 69,572 71,012 67,204 68,186 2.11%
-
Net Worth 90,731 90,509 90,569 88,097 87,485 88,105 94,068 -2.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 90,731 90,509 90,569 88,097 87,485 88,105 94,068 -2.38%
NOSH 110,526 110,526 110,659 111,023 110,740 110,810 116,666 -3.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.01% -1.24% 2.31% -2.78% -5.32% -7.90% -0.05% -
ROE 0.01% -0.93% 1.78% -2.13% -4.10% -5.58% -0.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.66 61.38 63.27 60.97 60.88 56.21 58.42 5.91%
EPS 0.00 -0.76 1.46 -1.69 -3.24 -4.44 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8209 0.8189 0.8208 0.7935 0.79 0.7951 0.8063 1.20%
Adjusted Per Share Value based on latest NOSH - 109,714
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.17 24.27 24.97 24.22 24.12 22.28 24.38 2.15%
EPS 0.00 -0.30 0.58 -0.67 -1.28 -1.76 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3246 0.3238 0.324 0.3152 0.313 0.3152 0.3365 -2.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.34 0.31 0.83 0.39 0.30 -
P/RPS 0.50 0.52 0.54 0.51 1.36 0.69 0.51 -1.31%
P/EPS 4,421.05 -42.11 23.29 -18.31 -25.62 -8.78 -1,000.00 -
EY 0.02 -2.38 4.29 -5.46 -3.90 -11.38 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.41 0.39 1.05 0.49 0.37 3.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 24/05/06 24/02/06 -
Price 0.29 0.31 0.29 0.30 0.31 0.45 0.34 -
P/RPS 0.46 0.51 0.46 0.49 0.51 0.80 0.58 -14.35%
P/EPS 4,006.58 -40.79 19.86 -17.72 -9.57 -10.14 -1,133.33 -
EY 0.02 -2.45 5.03 -5.64 -10.45 -9.87 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.35 0.38 0.39 0.57 0.42 -11.47%

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