[VERSATL] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -13.66%
YoY- 133.57%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 16,851 16,037 16,196 16,304 15,805 12,639 8,718 55.23%
PBT 50 -275 800 350 230 2,504 -19,917 -
Tax -57 -146 -258 -211 -69 -2,952 -518 -77.06%
NP -7 -421 542 139 161 -448 -20,435 -99.51%
-
NP to SH -7 -421 542 139 161 -448 -20,435 -99.51%
-
Tax Rate 114.00% - 32.25% 60.29% 30.00% 117.89% - -
Total Cost 16,858 16,458 15,654 16,165 15,644 13,087 29,153 -30.61%
-
Net Worth 36,924 58,109 58,093 55,311 55,051 55,552 9,180 153.13%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 36,924 58,109 58,093 55,311 55,051 55,552 9,180 153.13%
NOSH 70,000 110,789 110,612 106,923 107,333 109,268 18,021 147.30%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.04% -2.63% 3.35% 0.85% 1.02% -3.54% -234.40% -
ROE -0.02% -0.72% 0.93% 0.25% 0.29% -0.81% -222.60% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.07 14.48 14.64 15.25 14.73 11.57 48.37 -37.23%
EPS -0.01 -0.38 0.49 0.13 0.15 -0.41 -113.39 -99.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5275 0.5245 0.5252 0.5173 0.5129 0.5084 0.5094 2.35%
Adjusted Per Share Value based on latest NOSH - 106,923
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.02 5.73 5.78 5.82 5.64 4.51 3.11 55.38%
EPS 0.00 -0.15 0.19 0.05 0.06 -0.16 -7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1318 0.2075 0.2074 0.1975 0.1965 0.1983 0.0328 152.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.34 0.30 0.35 0.36 0.28 0.60 0.85 -
P/RPS 1.41 2.07 2.39 2.36 1.90 5.19 1.76 -13.75%
P/EPS -3,400.00 -78.95 71.43 276.92 186.67 -146.34 -0.75 27432.13%
EY -0.03 -1.27 1.40 0.36 0.54 -0.68 -133.40 -99.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.67 0.70 0.55 1.18 1.67 -47.27%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 19/05/05 23/02/05 30/11/04 30/08/04 09/06/04 26/02/04 -
Price 0.34 0.29 0.31 0.36 0.27 0.29 0.67 -
P/RPS 1.41 2.00 2.12 2.36 1.83 2.51 1.39 0.95%
P/EPS -3,400.00 -76.32 63.27 276.92 180.00 -70.73 -0.59 32212.92%
EY -0.03 -1.31 1.58 0.36 0.56 -1.41 -169.24 -99.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.59 0.70 0.53 0.57 1.32 -38.31%

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