[VERSATL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1042.86%
YoY- -157.55%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,141 15,571 18,215 17,048 16,851 16,037 16,196 7.87%
PBT -548 -1,215 462 -21 50 -275 800 -
Tax -16 -15 11 -59 -57 -146 -258 -84.41%
NP -564 -1,230 473 -80 -7 -421 542 -
-
NP to SH -564 -1,230 473 -80 -7 -421 542 -
-
Tax Rate - - -2.38% - 114.00% - 32.25% -
Total Cost 18,705 16,801 17,742 17,128 16,858 16,458 15,654 12.64%
-
Net Worth 87,364 88,105 88,692 60,548 36,924 58,109 58,093 31.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,364 88,105 88,692 60,548 36,924 58,109 58,093 31.36%
NOSH 110,588 110,810 109,999 114,285 70,000 110,789 110,612 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.11% -7.90% 2.60% -0.47% -0.04% -2.63% 3.35% -
ROE -0.65% -1.40% 0.53% -0.13% -0.02% -0.72% 0.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.40 14.05 16.56 14.92 24.07 14.48 14.64 7.88%
EPS -0.51 -1.11 0.43 -0.07 -0.01 -0.38 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7951 0.8063 0.5298 0.5275 0.5245 0.5252 31.37%
Adjusted Per Share Value based on latest NOSH - 114,285
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.49 5.57 6.52 6.10 6.03 5.74 5.79 7.92%
EPS -0.20 -0.44 0.17 -0.03 0.00 -0.15 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3125 0.3152 0.3173 0.2166 0.1321 0.2079 0.2078 31.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.83 0.39 0.30 0.30 0.34 0.30 0.35 -
P/RPS 5.06 2.78 1.81 2.01 1.41 2.07 2.39 65.10%
P/EPS -162.75 -35.14 69.77 -428.57 -3,400.00 -78.95 71.43 -
EY -0.61 -2.85 1.43 -0.23 -0.03 -1.27 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.49 0.37 0.57 0.64 0.57 0.67 35.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 24/02/06 24/11/05 22/08/05 19/05/05 23/02/05 -
Price 0.31 0.45 0.34 0.31 0.34 0.29 0.31 -
P/RPS 1.89 3.20 2.05 2.08 1.41 2.00 2.12 -7.38%
P/EPS -60.78 -40.54 79.07 -442.86 -3,400.00 -76.32 63.27 -
EY -1.65 -2.47 1.26 -0.23 -0.03 -1.31 1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.57 0.42 0.59 0.64 0.55 0.59 -24.17%

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