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

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
03-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -0.31%
YoY- 427.63%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 124,421 57,134 184,895 160,876 121,242 64,555 176,693 -20.79%
PBT -19,364 -7,894 48,732 55,684 56,946 60,143 -26,318 -18.45%
Tax 0 0 1,084 1,084 0 0 26,318 -
NP -19,364 -7,894 49,816 56,768 56,946 60,143 0 -
-
NP to SH -19,364 -7,894 49,816 56,768 56,946 60,143 -26,318 -18.45%
-
Tax Rate - - -2.22% -1.95% 0.00% 0.00% - -
Total Cost 143,785 65,028 135,079 104,108 64,296 4,412 176,693 -12.80%
-
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 117.39 53.92 174.44 151.76 114.37 60.90 166.70 -20.79%
EPS -18.27 -7.45 47.00 53.55 53.72 56.74 -24.83 -18.45%
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 44.51 20.44 66.14 57.55 43.37 23.09 63.21 -20.79%
EPS -6.93 -2.82 17.82 20.31 20.37 21.52 -9.41 -18.40%
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