[VERSATL] QoQ Annualized Quarter Result on 31-Jul-2003 [#1]

Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -867.86%
YoY- 42.01%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Revenue 50,556 8,718 0 480 0 177,652 0 -
PBT 10,016 -21,278 -1,814 -18,312 -1,892 -42,784 0 -
Tax -11,800 -518 0 0 0 0 -3,168 271.13%
NP -1,784 -21,796 -1,814 -18,312 -1,892 -42,784 -3,168 -43.59%
-
NP to SH -1,784 -21,796 -1,814 -18,312 -1,892 -42,784 -3,168 -43.59%
-
Tax Rate 117.81% - - - - - - -
Total Cost 52,340 30,514 1,814 18,792 1,892 220,436 3,168 1539.53%
-
Net Worth 56,686 9,180 0 -162,137 0 -155,828 0 -
Dividend
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Net Worth 56,686 9,180 0 -162,137 0 -155,828 0 -
NOSH 111,499 18,022 110,650 105,972 111,294 106,005 109,999 1.35%
Ratio Analysis
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
NP Margin -3.53% -250.01% 0.00% -3,815.00% 0.00% -24.08% 0.00% -
ROE -3.15% -237.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
RPS 45.34 48.37 0.00 0.45 0.00 167.59 0.00 -
EPS -1.60 -120.94 -1.64 -17.28 1.70 -40.36 -2.88 -44.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.5094 0.00 -1.53 0.00 -1.47 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,972
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
RPS 18.09 3.12 0.00 0.17 0.00 63.55 0.00 -
EPS -0.64 -7.80 -0.65 -6.55 -0.68 -15.31 -1.13 -43.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2028 0.0328 0.00 -0.58 0.00 -0.5575 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Date 31/03/04 31/12/03 - - - - - -
Price 0.60 0.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.32 1.76 0.00 0.00 0.00 0.00 0.00 -
P/EPS -37.50 -0.70 0.00 0.00 0.00 0.00 0.00 -
EY -2.67 -142.28 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 1.18 1.67 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Date 09/06/04 26/02/04 - 30/09/03 - 30/06/03 - -
Price 0.29 0.67 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.64 1.39 0.00 0.00 0.00 0.00 0.00 -
P/EPS -18.13 -0.55 0.00 0.00 0.00 0.00 0.00 -
EY -5.52 -180.51 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 0.57 1.32 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