[VERSATL] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 90.06%
YoY- -1938.33%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 14,488 13,431 13,271 11,383 15,063 16,457 16,399 -7.90%
PBT 3,173 -228 -166 -1,223 -13,637 -14,433 -14,675 -
Tax 64 0 0 0 1,337 14,074 14,560 -97.28%
NP 3,237 -228 -166 -1,223 -12,300 -359 -115 -
-
NP to SH 3,237 -228 -166 -1,223 -12,300 -359 -115 -
-
Tax Rate -2.02% - - - - - - -
Total Cost 11,251 13,659 13,437 12,606 27,363 16,816 16,514 -22.51%
-
Net Worth 54,134 49,942 52,013 5,173 53,093 66,190 67,849 -13.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 54,134 49,942 52,013 5,173 53,093 66,190 67,849 -13.94%
NOSH 110,477 108,571 110,666 11,008 110,611 112,187 114,999 -2.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.34% -1.70% -1.25% -10.74% -81.66% -2.18% -0.70% -
ROE 5.98% -0.46% -0.32% -23.64% -23.17% -0.54% -0.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.11 12.37 11.99 103.41 13.62 14.67 14.26 -5.43%
EPS 2.93 -0.21 -0.15 -1.11 -11.12 -0.32 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.47 0.47 0.48 0.59 0.59 -11.61%
Adjusted Per Share Value based on latest NOSH - 11,008
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.18 4.80 4.75 4.07 5.39 5.89 5.87 -7.97%
EPS 1.16 -0.08 -0.06 -0.44 -4.40 -0.13 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.1787 0.1861 0.0185 0.1899 0.2368 0.2427 -13.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.16 0.14 0.16 0.14 0.23 0.13 0.21 -
P/RPS 1.22 1.13 1.33 0.14 1.69 0.89 1.47 -11.65%
P/EPS 5.46 -66.67 -106.67 -1.26 -2.07 -40.63 -210.00 -
EY 18.31 -1.50 -0.94 -79.36 -48.35 -2.46 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.34 0.30 0.48 0.22 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 26/05/09 25/02/09 25/11/08 26/08/08 -
Price 0.15 0.20 0.14 0.14 0.17 0.27 0.25 -
P/RPS 1.14 1.62 1.17 0.14 1.25 1.84 1.75 -24.79%
P/EPS 5.12 -95.24 -93.33 -1.26 -1.53 -84.38 -250.00 -
EY 19.53 -1.05 -1.07 -79.36 -65.41 -1.19 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.30 0.30 0.35 0.46 0.42 -18.28%

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