[VERSATL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -152.14%
YoY- 82.93%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 72,338 74,336 70,360 67,836 69,814 67,692 67,424 4.78%
PBT -25,399 1,452 296 -548 1,678 -1,813 -3,526 271.64%
Tax 343 -269 -288 -292 -67 -66 -62 -
NP -25,056 1,182 8 -840 1,611 -1,880 -3,588 264.05%
-
NP to SH -25,056 1,182 8 -840 1,611 -1,880 -3,588 264.05%
-
Tax Rate - 18.53% 97.30% - 3.99% - - -
Total Cost 97,394 73,153 70,352 68,676 68,203 69,572 71,012 23.37%
-
Net Worth 65,267 91,893 90,731 90,509 90,569 88,097 87,485 -17.69%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 65,267 91,893 90,731 90,509 90,569 88,097 87,485 -17.69%
NOSH 110,622 110,874 110,526 110,526 110,659 111,023 110,740 -0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -34.64% 1.59% 0.01% -1.24% 2.31% -2.78% -5.32% -
ROE -38.39% 1.29% 0.01% -0.93% 1.78% -2.13% -4.10% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 65.39 67.04 63.66 61.38 63.27 60.97 60.88 4.86%
EPS -22.65 1.07 0.00 -0.76 1.46 -1.69 -3.24 264.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.8288 0.8209 0.8189 0.8208 0.7935 0.79 -17.64%
Adjusted Per Share Value based on latest NOSH - 110,526
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.83 26.54 25.12 24.22 24.92 24.17 24.07 4.80%
EPS -8.95 0.42 0.00 -0.30 0.58 -0.67 -1.28 264.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.3281 0.3239 0.3231 0.3233 0.3145 0.3123 -17.69%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.28 0.32 0.32 0.34 0.31 0.83 -
P/RPS 0.35 0.42 0.50 0.52 0.54 0.51 1.36 -59.44%
P/EPS -1.02 26.25 4,421.05 -42.11 23.29 -18.31 -25.62 -88.27%
EY -98.48 3.81 0.02 -2.38 4.29 -5.46 -3.90 755.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.39 0.39 0.41 0.39 1.05 -48.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/04/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.24 0.29 0.29 0.31 0.29 0.30 0.31 -
P/RPS 0.37 0.43 0.46 0.51 0.46 0.49 0.51 -19.21%
P/EPS -1.06 27.19 4,006.58 -40.79 19.86 -17.72 -9.57 -76.84%
EY -94.38 3.68 0.02 -2.45 5.03 -5.64 -10.45 331.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.35 0.38 0.35 0.38 0.39 3.38%

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