[VERSATL] QoQ Cumulative Quarter Result on 31-Oct-2002 [#2]

Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -145.3%
YoY- -134.0%
View:
Show?
Cumulative Result
31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 0 172,324 0 124,421 57,134 184,895 160,876 -
PBT 0 -32,353 0 -19,364 -7,894 48,732 55,684 -
Tax -792 0 0 0 0 1,084 1,084 -
NP -792 -32,353 0 -19,364 -7,894 49,816 56,768 -
-
NP to SH -792 -32,353 0 -19,364 -7,894 49,816 56,768 -
-
Tax Rate - - - - - -2.22% -1.95% -
Total Cost 792 204,677 0 143,785 65,028 135,079 104,108 -98.50%
-
Net Worth 0 -146,288 0 -132,484 -120,794 -112,350 -106,009 -
Dividend
31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 0 -146,288 0 -132,484 -120,794 -112,350 -106,009 -
NOSH 109,999 106,005 105,987 105,987 105,959 105,991 106,009 3.23%
Ratio Analysis
31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 0.00% -18.77% 0.00% -15.56% -13.82% 26.94% 35.29% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 0.00 162.56 0.00 117.39 53.92 174.44 151.76 -
EPS -0.72 -30.52 0.00 -18.27 -7.45 47.00 53.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -1.38 0.00 -1.25 -1.14 -1.06 -1.00 -
Adjusted Per Share Value based on latest NOSH - 106,007
31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 0.00 61.65 0.00 44.51 20.44 66.14 57.55 -
EPS -0.28 -11.57 0.00 -6.93 -2.82 17.82 20.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.5233 0.00 -0.4739 -0.4321 -0.4019 -0.3792 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 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
31/03/03 31/01/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date - 31/03/03 - 30/12/02 30/09/02 28/06/02 03/05/02 -
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