[VERSATL] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Revenue 177,652 0 229,765 0 248,842 228,536 184,895 -3.91%
PBT -42,784 0 -43,137 0 -38,728 -31,576 48,732 -187.79%
Tax 0 -3,168 0 0 0 0 1,084 -
NP -42,784 -3,168 -43,137 0 -38,728 -31,576 49,816 -185.88%
-
NP to SH -42,784 -3,168 -43,137 0 -38,728 -31,576 49,816 -185.88%
-
Tax Rate - - - - - - -2.22% -
Total Cost 220,436 3,168 272,902 0 287,570 260,112 135,079 63.19%
-
Net Worth -155,828 0 -146,288 0 -132,484 -120,794 -112,350 38.69%
Dividend
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Net Worth -155,828 0 -146,288 0 -132,484 -120,794 -112,350 38.69%
NOSH 106,005 109,999 106,005 105,987 105,987 105,959 105,991 0.01%
Ratio Analysis
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
NP Margin -24.08% 0.00% -18.77% 0.00% -15.56% -13.82% 26.94% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 167.59 0.00 216.75 0.00 234.78 215.68 174.44 -3.92%
EPS -40.36 -2.88 -40.69 0.00 -36.54 -29.80 47.00 -185.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.47 0.00 -1.38 0.00 -1.25 -1.14 -1.06 38.67%
Adjusted Per Share Value based on latest NOSH - 106,007
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 63.55 0.00 82.19 0.00 89.02 81.75 66.14 -3.91%
EPS -15.31 -1.13 -15.43 0.00 -13.85 -11.30 17.82 -185.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5575 0.00 -0.5233 0.00 -0.4739 -0.4321 -0.4019 38.71%
Price Multiplier on Financial Quarter End Date
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 30/06/03 - 31/03/03 - 30/12/02 30/09/02 28/06/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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