[VERSATL] QoQ Annualized Quarter Result on 31-Jan-2002 [#3]

Announcement Date
03-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -33.54%
YoY- 427.63%
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 248,842 228,536 184,895 214,501 242,484 258,220 176,693 25.56%
PBT -38,728 -31,576 48,732 74,245 113,892 240,572 -26,318 29.28%
Tax 0 0 1,084 1,445 0 0 26,318 -
NP -38,728 -31,576 49,816 75,690 113,892 240,572 0 -
-
NP to SH -38,728 -31,576 49,816 75,690 113,892 240,572 -26,318 29.28%
-
Tax Rate - - -2.22% -1.95% 0.00% 0.00% - -
Total Cost 287,570 260,112 135,079 138,810 128,592 17,648 176,693 38.23%
-
Net Worth -132,484 -120,794 -112,350 -106,009 -106,005 -102,817 -162,168 -12.57%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth -132,484 -120,794 -112,350 -106,009 -106,005 -102,817 -162,168 -12.57%
NOSH 105,987 105,959 105,991 106,009 106,005 105,997 105,992 -0.00%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin -15.56% -13.82% 26.94% 35.29% 46.97% 93.17% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 234.78 215.68 174.44 202.34 228.75 243.61 166.70 25.56%
EPS -36.54 -29.80 47.00 71.40 107.44 226.96 -24.83 29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.25 -1.14 -1.06 -1.00 -1.00 -0.97 -1.53 -12.57%
Adjusted Per Share Value based on latest NOSH - 104,705
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 89.02 81.75 66.14 76.73 86.74 92.37 63.21 25.56%
EPS -13.85 -11.30 17.82 27.08 40.74 86.06 -9.41 29.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4739 -0.4321 -0.4019 -0.3792 -0.3792 -0.3678 -0.5801 -12.57%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 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
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 30/09/02 28/06/02 03/05/02 28/01/02 28/09/01 29/06/01 -
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