[VERSATL] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -106.95%
YoY- 82.93%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 16,663 20,572 18,221 16,959 19,045 17,057 18,141 -5.49%
PBT -26,486 940 285 -137 3,038 403 -548 1217.51%
Tax 543 -57 -71 -73 -17 -19 -16 -
NP -25,943 883 214 -210 3,021 384 -564 1174.86%
-
NP to SH -25,943 883 214 -210 3,021 384 -564 1174.86%
-
Tax Rate - 6.06% 24.91% - 0.56% 4.71% - -
Total Cost 42,606 19,689 18,007 17,169 16,024 16,673 18,705 72.85%
-
Net Worth 65,759 91,478 92,459 90,509 90,829 87,058 87,364 -17.21%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 65,759 91,478 92,459 90,509 90,829 87,058 87,364 -17.21%
NOSH 110,631 110,374 112,631 110,526 110,659 109,714 110,588 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -155.69% 4.29% 1.17% -1.24% 15.86% 2.25% -3.11% -
ROE -39.45% 0.97% 0.23% -0.23% 3.33% 0.44% -0.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.06 18.64 16.18 15.34 17.21 15.55 16.40 -5.50%
EPS -23.45 0.80 0.19 -0.19 2.73 0.35 -0.51 1174.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5944 0.8288 0.8209 0.8189 0.8208 0.7935 0.79 -17.23%
Adjusted Per Share Value based on latest NOSH - 110,526
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.95 7.34 6.51 6.05 6.80 6.09 6.48 -5.51%
EPS -9.26 0.32 0.08 -0.07 1.08 0.14 -0.20 1180.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2348 0.3266 0.3301 0.3231 0.3243 0.3108 0.3119 -17.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.28 0.32 0.32 0.34 0.31 0.83 -
P/RPS 1.53 1.50 1.98 2.09 1.98 1.99 5.06 -54.85%
P/EPS -0.98 35.00 168.42 -168.42 12.45 88.57 -162.75 -96.65%
EY -101.96 2.86 0.59 -0.59 8.03 1.13 -0.61 2906.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.39 0.39 0.41 0.39 1.05 -48.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/04/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.24 0.29 0.29 0.31 0.29 0.30 0.31 -
P/RPS 1.59 1.56 1.79 2.02 1.69 1.93 1.89 -10.85%
P/EPS -1.02 36.25 152.63 -163.16 10.62 85.71 -60.78 -93.39%
EY -97.71 2.76 0.66 -0.61 9.41 1.17 -1.65 1408.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.35 0.38 0.35 0.38 0.39 1.69%

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