[VERSATL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -526.33%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 68,151 66,581 65,776 64,148 60,944 59,664 56,888 12.76%
PBT 216 -328 -450 -1,100 935 180 -432 -
Tax -251 -349 -406 -584 -540 -376 -142 46.04%
NP -35 -677 -856 -1,684 395 -196 -574 -84.42%
-
NP to SH -35 -677 -856 -1,684 395 -196 -574 -84.42%
-
Tax Rate 116.20% - - - 57.75% 208.89% - -
Total Cost 68,186 67,258 66,632 65,832 60,549 59,860 57,462 12.04%
-
Net Worth 94,068 58,508 57,889 58,109 57,626 58,494 56,616 40.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 94,068 58,508 57,889 58,109 57,626 58,494 56,616 40.15%
NOSH 116,666 110,434 109,743 110,789 109,722 113,076 110,384 3.74%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.05% -1.02% -1.30% -2.63% 0.65% -0.33% -1.01% -
ROE -0.04% -1.16% -1.48% -2.90% 0.69% -0.34% -1.01% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 58.42 60.29 59.94 57.90 55.54 52.76 51.54 8.68%
EPS -0.03 -0.61 -0.78 -1.52 0.36 -0.17 -0.52 -84.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8063 0.5298 0.5275 0.5245 0.5252 0.5173 0.5129 35.08%
Adjusted Per Share Value based on latest NOSH - 110,789
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.33 23.77 23.48 22.90 21.76 21.30 20.31 12.75%
EPS -0.01 -0.24 -0.31 -0.60 0.14 -0.07 -0.20 -86.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3358 0.2089 0.2067 0.2075 0.2057 0.2088 0.2021 40.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.30 0.30 0.34 0.30 0.35 0.36 0.28 -
P/RPS 0.51 0.50 0.57 0.52 0.63 0.68 0.54 -3.72%
P/EPS -1,000.00 -48.91 -43.59 -19.74 97.22 -207.69 -53.85 597.53%
EY -0.10 -2.04 -2.29 -5.07 1.03 -0.48 -1.86 -85.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.57 0.64 0.57 0.67 0.70 0.55 -23.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 22/08/05 19/05/05 23/02/05 30/11/04 30/08/04 -
Price 0.34 0.31 0.34 0.29 0.31 0.36 0.27 -
P/RPS 0.58 0.51 0.57 0.50 0.56 0.68 0.52 7.53%
P/EPS -1,133.33 -50.54 -43.59 -19.08 86.11 -207.69 -51.92 676.67%
EY -0.09 -1.98 -2.29 -5.24 1.16 -0.48 -1.93 -86.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.59 0.64 0.55 0.59 0.70 0.53 -14.32%

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