[VERSATL] QoQ Quarter Result on 31-Jul-2003 [#1]

Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -2872.73%
YoY- 42.01%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Revenue 12,639 8,718 0 120 0 5,328 0 -
PBT 2,504 -19,917 -414 -4,578 -154 -10,431 0 -
Tax -2,952 -518 0 0 0 0 -792 271.38%
NP -448 -20,435 -414 -4,578 -154 -10,431 -792 -43.34%
-
NP to SH -448 -20,435 -414 -4,578 -154 -10,431 -792 -43.34%
-
Tax Rate 117.89% - - - - - - -
Total Cost 13,087 29,153 414 4,698 154 15,759 792 1539.78%
-
Net Worth 55,552 9,180 0 -162,137 0 -155,828 0 -
Dividend
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Net Worth 55,552 9,180 0 -162,137 0 -155,828 0 -
NOSH 109,268 18,021 111,891 105,972 109,999 106,006 109,999 -0.66%
Ratio Analysis
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
NP Margin -3.54% -234.40% 0.00% -3,815.00% 0.00% -195.78% 0.00% -
ROE -0.81% -222.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
RPS 11.57 48.37 0.00 0.11 0.00 5.03 0.00 -
EPS -0.41 -113.39 -0.37 -4.32 -0.14 -9.84 -0.72 -42.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.5094 0.00 -1.53 0.00 -1.47 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,972
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
RPS 4.52 3.12 0.00 0.04 0.00 1.91 0.00 -
EPS -0.16 -7.31 -0.15 -1.64 -0.06 -3.73 -0.28 -42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.0328 0.00 -0.58 0.00 -0.5575 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Date 31/03/04 31/12/03 - - - - - -
Price 0.60 0.85 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.19 1.76 0.00 0.00 0.00 0.00 0.00 -
P/EPS -146.34 -0.75 0.00 0.00 0.00 0.00 0.00 -
EY -0.68 -133.40 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.67 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 31/07/03 30/06/03 30/04/03 31/03/03 CAGR
Date 09/06/04 26/02/04 - 30/09/03 - 30/06/03 - -
Price 0.29 0.67 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.51 1.39 0.00 0.00 0.00 0.00 0.00 -
P/EPS -70.73 -0.59 0.00 0.00 0.00 0.00 0.00 -
EY -1.41 -169.24 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.32 0.00 0.00 0.00 0.00 0.00 -

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