[VERSATL] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3326.18%
YoY- 52.59%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 13,431 13,271 11,383 15,063 16,457 16,399 17,905 -17.42%
PBT -228 -166 -1,223 -13,637 -14,433 -14,675 -15,573 -93.99%
Tax 0 0 0 1,337 14,074 14,560 15,513 -
NP -228 -166 -1,223 -12,300 -359 -115 -60 143.31%
-
NP to SH -228 -166 -1,223 -12,300 -359 -115 -60 143.31%
-
Tax Rate - - - - - - - -
Total Cost 13,659 13,437 12,606 27,363 16,816 16,514 17,965 -16.68%
-
Net Worth 49,942 52,013 5,173 53,093 66,190 67,849 70,799 -20.74%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 49,942 52,013 5,173 53,093 66,190 67,849 70,799 -20.74%
NOSH 108,571 110,666 11,008 110,611 112,187 114,999 119,999 -6.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.70% -1.25% -10.74% -81.66% -2.18% -0.70% -0.34% -
ROE -0.46% -0.32% -23.64% -23.17% -0.54% -0.17% -0.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.37 11.99 103.41 13.62 14.67 14.26 14.92 -11.73%
EPS -0.21 -0.15 -1.11 -11.12 -0.32 -0.10 -0.05 160.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.47 0.48 0.59 0.59 0.59 -15.27%
Adjusted Per Share Value based on latest NOSH - 110,611
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.80 4.75 4.07 5.39 5.89 5.87 6.41 -17.52%
EPS -0.08 -0.06 -0.44 -4.40 -0.13 -0.04 -0.02 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1787 0.1861 0.0185 0.1899 0.2368 0.2427 0.2533 -20.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.16 0.14 0.23 0.13 0.21 0.29 -
P/RPS 1.13 1.33 0.14 1.69 0.89 1.47 1.94 -30.23%
P/EPS -66.67 -106.67 -1.26 -2.07 -40.63 -210.00 -580.00 -76.32%
EY -1.50 -0.94 -79.36 -48.35 -2.46 -0.48 -0.17 326.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.30 0.48 0.22 0.36 0.49 -27.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 26/05/09 25/02/09 25/11/08 26/08/08 07/07/08 -
Price 0.20 0.14 0.14 0.17 0.27 0.25 0.20 -
P/RPS 1.62 1.17 0.14 1.25 1.84 1.75 1.34 13.47%
P/EPS -95.24 -93.33 -1.26 -1.53 -84.38 -250.00 -400.00 -61.55%
EY -1.05 -1.07 -79.36 -65.41 -1.19 -0.40 -0.25 160.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.30 0.30 0.35 0.46 0.42 0.34 16.93%

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