[VERSATL] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 98.34%
YoY- -104.35%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 15,571 18,215 17,048 16,851 16,037 16,196 16,304 -3.02%
PBT -1,215 462 -21 50 -275 800 350 -
Tax -15 11 -59 -57 -146 -258 -211 -82.86%
NP -1,230 473 -80 -7 -421 542 139 -
-
NP to SH -1,230 473 -80 -7 -421 542 139 -
-
Tax Rate - -2.38% - 114.00% - 32.25% 60.29% -
Total Cost 16,801 17,742 17,128 16,858 16,458 15,654 16,165 2.60%
-
Net Worth 88,105 88,692 60,548 36,924 58,109 58,093 55,311 36.43%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 88,105 88,692 60,548 36,924 58,109 58,093 55,311 36.43%
NOSH 110,810 109,999 114,285 70,000 110,789 110,612 106,923 2.41%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -7.90% 2.60% -0.47% -0.04% -2.63% 3.35% 0.85% -
ROE -1.40% 0.53% -0.13% -0.02% -0.72% 0.93% 0.25% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.05 16.56 14.92 24.07 14.48 14.64 15.25 -5.32%
EPS -1.11 0.43 -0.07 -0.01 -0.38 0.49 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7951 0.8063 0.5298 0.5275 0.5245 0.5252 0.5173 33.21%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.56 6.50 6.09 6.02 5.73 5.78 5.82 -3.00%
EPS -0.44 0.17 -0.03 0.00 -0.15 0.19 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3146 0.3166 0.2162 0.1318 0.2075 0.2074 0.1975 36.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.39 0.30 0.30 0.34 0.30 0.35 0.36 -
P/RPS 2.78 1.81 2.01 1.41 2.07 2.39 2.36 11.54%
P/EPS -35.14 69.77 -428.57 -3,400.00 -78.95 71.43 276.92 -
EY -2.85 1.43 -0.23 -0.03 -1.27 1.40 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.57 0.64 0.57 0.67 0.70 -21.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 24/11/05 22/08/05 19/05/05 23/02/05 30/11/04 -
Price 0.45 0.34 0.31 0.34 0.29 0.31 0.36 -
P/RPS 3.20 2.05 2.08 1.41 2.00 2.12 2.36 22.52%
P/EPS -40.54 79.07 -442.86 -3,400.00 -76.32 63.27 276.92 -
EY -2.47 1.26 -0.23 -0.03 -1.31 1.58 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.59 0.64 0.55 0.59 0.70 -12.81%

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