[VERSATL] QoQ Quarter Result on 31-Oct-2001 [#2]

Announcement Date
28-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- -105.32%
YoY- 36.79%
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 57,134 24,019 39,634 56,687 64,555 31,689 35,169 38.31%
PBT -7,894 -6,952 -1,262 -3,197 60,143 -8,991 -7,516 3.33%
Tax 0 0 1,084 0 0 8,991 7,516 -
NP -7,894 -6,952 -178 -3,197 60,143 0 0 -
-
NP to SH -7,894 -6,952 -178 -3,197 60,143 -8,991 -7,516 3.33%
-
Tax Rate - - - - 0.00% - - -
Total Cost 65,028 30,971 39,812 59,884 4,412 31,689 35,169 50.81%
-
Net Worth -120,794 -113,393 -104,705 -105,860 -102,817 -162,219 -152,652 -14.48%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth -120,794 -113,393 -104,705 -105,860 -102,817 -162,219 -152,652 -14.48%
NOSH 105,959 105,975 104,705 105,860 105,997 106,025 106,008 -0.03%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin -13.82% -28.94% -0.45% -5.64% 93.17% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 53.92 22.66 37.85 53.55 60.90 29.89 33.18 38.34%
EPS -7.45 -6.56 -0.17 -3.02 56.74 -8.48 -7.09 3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.14 -1.07 -1.00 -1.00 -0.97 -1.53 -1.44 -14.45%
Adjusted Per Share Value based on latest NOSH - 105,860
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 20.44 8.59 14.18 20.28 23.09 11.34 12.58 38.33%
EPS -2.82 -2.49 -0.06 -1.14 21.52 -3.22 -2.69 3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4321 -0.4056 -0.3746 -0.3787 -0.3678 -0.5803 -0.5461 -14.48%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 30/09/02 28/06/02 03/05/02 28/01/02 28/09/01 29/06/01 30/03/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 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