[VERSATL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 214.26%
YoY- 4702.86%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 55,752 35,180 16,959 69,814 50,769 33,712 15,571 133.86%
PBT 1,089 148 -137 1,678 -1,360 -1,763 -1,215 -
Tax -202 -144 -73 -67 -50 -31 -15 465.13%
NP 887 4 -210 1,611 -1,410 -1,794 -1,230 -
-
NP to SH 887 4 -210 1,611 -1,410 -1,794 -1,230 -
-
Tax Rate 18.55% 97.30% - 3.99% - - - -
Total Cost 54,865 35,176 17,169 68,203 52,179 35,506 16,801 119.95%
-
Net Worth 91,893 90,731 90,509 90,569 88,097 87,485 88,105 2.84%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 91,893 90,731 90,509 90,569 88,097 87,485 88,105 2.84%
NOSH 110,874 110,526 110,526 110,659 111,023 110,740 110,810 0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.59% 0.01% -1.24% 2.31% -2.78% -5.32% -7.90% -
ROE 0.97% 0.00% -0.23% 1.78% -1.60% -2.05% -1.40% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.28 31.83 15.34 63.27 45.73 30.44 14.05 133.78%
EPS 0.80 0.00 -0.19 1.46 -1.27 -1.62 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.8209 0.8189 0.8208 0.7935 0.79 0.7951 2.80%
Adjusted Per Share Value based on latest NOSH - 110,659
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.90 12.56 6.05 24.92 18.13 12.04 5.56 133.80%
EPS 0.32 0.00 -0.07 0.58 -0.50 -0.64 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3281 0.3239 0.3231 0.3233 0.3145 0.3123 0.3146 2.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.32 0.32 0.34 0.31 0.83 0.39 -
P/RPS 0.56 1.01 2.09 0.54 0.68 2.73 2.78 -65.60%
P/EPS 35.00 8,842.11 -168.42 23.29 -24.41 -51.23 -35.14 -
EY 2.86 0.01 -0.59 4.29 -4.10 -1.95 -2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.39 0.41 0.39 1.05 0.49 -21.60%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 24/05/06 -
Price 0.29 0.29 0.31 0.29 0.30 0.31 0.45 -
P/RPS 0.58 0.91 2.02 0.46 0.66 1.02 3.20 -67.93%
P/EPS 36.25 8,013.16 -163.16 19.86 -23.62 -19.14 -40.54 -
EY 2.76 0.01 -0.61 5.03 -4.23 -5.23 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.38 0.35 0.38 0.39 0.57 -27.73%

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