[VERSATL] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 168.09%
YoY- 580.0%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 18,221 16,959 19,045 17,057 18,141 15,571 18,215 0.02%
PBT 285 -137 3,038 403 -548 -1,215 462 -27.59%
Tax -71 -73 -17 -19 -16 -15 11 -
NP 214 -210 3,021 384 -564 -1,230 473 -41.15%
-
NP to SH 214 -210 3,021 384 -564 -1,230 473 -41.15%
-
Tax Rate 24.91% - 0.56% 4.71% - - -2.38% -
Total Cost 18,007 17,169 16,024 16,673 18,705 16,801 17,742 0.99%
-
Net Worth 92,459 90,509 90,829 87,058 87,364 88,105 88,692 2.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,459 90,509 90,829 87,058 87,364 88,105 88,692 2.81%
NOSH 112,631 110,526 110,659 109,714 110,588 110,810 109,999 1.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.17% -1.24% 15.86% 2.25% -3.11% -7.90% 2.60% -
ROE 0.23% -0.23% 3.33% 0.44% -0.65% -1.40% 0.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.18 15.34 17.21 15.55 16.40 14.05 16.56 -1.53%
EPS 0.19 -0.19 2.73 0.35 -0.51 -1.11 0.43 -42.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8209 0.8189 0.8208 0.7935 0.79 0.7951 0.8063 1.20%
Adjusted Per Share Value based on latest NOSH - 109,714
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.51 6.05 6.80 6.09 6.48 5.56 6.50 0.10%
EPS 0.08 -0.07 1.08 0.14 -0.20 -0.44 0.17 -39.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3231 0.3243 0.3108 0.3119 0.3146 0.3166 2.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.34 0.31 0.83 0.39 0.30 -
P/RPS 1.98 2.09 1.98 1.99 5.06 2.78 1.81 6.18%
P/EPS 168.42 -168.42 12.45 88.57 -162.75 -35.14 69.77 80.23%
EY 0.59 -0.59 8.03 1.13 -0.61 -2.85 1.43 -44.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.41 0.39 1.05 0.49 0.37 3.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 24/05/06 24/02/06 -
Price 0.29 0.31 0.29 0.30 0.31 0.45 0.34 -
P/RPS 1.79 2.02 1.69 1.93 1.89 3.20 2.05 -8.66%
P/EPS 152.63 -163.16 10.62 85.71 -60.78 -40.54 79.07 55.21%
EY 0.66 -0.61 9.41 1.17 -1.65 -2.47 1.26 -35.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.35 0.38 0.39 0.57 0.42 -11.47%

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