[VERSATL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14683.33%
YoY- 162.91%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 68,608 71,620 72,338 74,336 70,360 67,836 69,814 -1.15%
PBT -60,496 -62,292 -25,399 1,452 296 -548 1,678 -
Tax 60,144 62,052 343 -269 -288 -292 -67 -
NP -352 -240 -25,056 1,182 8 -840 1,611 -
-
NP to SH -352 -240 -25,056 1,182 8 -840 1,611 -
-
Tax Rate - - - 18.53% 97.30% - 3.99% -
Total Cost 68,960 71,860 97,394 73,153 70,352 68,676 68,203 0.73%
-
Net Worth 64,899 70,799 65,267 91,893 90,731 90,509 90,569 -19.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 64,899 70,799 65,267 91,893 90,731 90,509 90,569 -19.93%
NOSH 110,000 119,999 110,622 110,874 110,526 110,526 110,659 -0.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.51% -0.34% -34.64% 1.59% 0.01% -1.24% 2.31% -
ROE -0.54% -0.34% -38.39% 1.29% 0.01% -0.93% 1.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.37 59.68 65.39 67.04 63.66 61.38 63.27 -0.95%
EPS -0.32 -0.20 -22.65 1.07 0.00 -0.76 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.8288 0.8209 0.8189 0.8208 -19.77%
Adjusted Per Share Value based on latest NOSH - 110,374
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.49 25.57 25.83 26.54 25.12 24.22 24.92 -1.15%
EPS -0.13 -0.09 -8.95 0.42 0.00 -0.30 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2317 0.2528 0.233 0.3281 0.3239 0.3231 0.3233 -19.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.21 0.29 0.23 0.28 0.32 0.32 0.34 -
P/RPS 0.34 0.49 0.35 0.42 0.50 0.52 0.54 -26.55%
P/EPS -65.63 -145.00 -1.02 26.25 4,421.05 -42.11 23.29 -
EY -1.52 -0.69 -98.48 3.81 0.02 -2.38 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.39 0.34 0.39 0.39 0.41 -8.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.25 0.20 0.24 0.29 0.29 0.31 0.29 -
P/RPS 0.40 0.34 0.37 0.43 0.46 0.51 0.46 -8.90%
P/EPS -78.13 -100.00 -1.06 27.19 4,006.58 -40.79 19.86 -
EY -1.28 -1.00 -94.38 3.68 0.02 -2.45 5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 0.41 0.35 0.35 0.38 0.35 12.93%

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