[VERSATL] QoQ Cumulative Quarter Result on 31-Jul-2001 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
28-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- 328.52%
YoY- 1365.37%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 184,895 160,876 121,242 64,555 176,693 145,004 109,835 41.64%
PBT 48,732 55,684 56,946 60,143 -26,318 -17,327 -9,811 -
Tax 1,084 1,084 0 0 26,318 17,327 9,811 -77.06%
NP 49,816 56,768 56,946 60,143 0 0 0 -
-
NP to SH 49,816 56,768 56,946 60,143 -26,318 -17,327 -9,811 -
-
Tax Rate -2.22% -1.95% 0.00% 0.00% - - - -
Total Cost 135,079 104,108 64,296 4,412 176,693 145,004 109,835 14.83%
-
Net Worth -112,350 -106,009 -106,005 -102,817 -162,168 -152,604 -145,151 -15.73%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth -112,350 -106,009 -106,005 -102,817 -162,168 -152,604 -145,151 -15.73%
NOSH 105,991 106,009 106,005 105,997 105,992 105,975 105,950 0.02%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 26.94% 35.29% 46.97% 93.17% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 174.44 151.76 114.37 60.90 166.70 136.83 103.67 41.60%
EPS 47.00 53.55 53.72 56.74 -24.83 -16.35 -9.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.06 -1.00 -1.00 -0.97 -1.53 -1.44 -1.37 -15.75%
Adjusted Per Share Value based on latest NOSH - 105,997
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 66.14 57.55 43.37 23.09 63.21 51.87 39.29 41.64%
EPS 17.82 20.31 20.37 21.52 -9.41 -6.20 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4019 -0.3792 -0.3792 -0.3678 -0.5801 -0.5459 -0.5193 -15.74%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 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
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 28/06/02 03/05/02 28/01/02 28/09/01 29/06/01 30/03/01 20/12/00 -
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