[VERSATL] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -39.9%
YoY- 101.2%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 67,685 68,151 66,132 65,388 64,342 60,944 53,466 17.04%
PBT -724 216 554 925 1,105 934 20,051 -
Tax -120 -251 -520 -672 -684 -540 -40,634 -97.94%
NP -844 -35 34 253 421 394 -20,583 -88.13%
-
NP to SH -844 -35 34 253 421 388 -20,589 -88.13%
-
Tax Rate - 116.20% 93.86% 72.65% 61.90% 57.82% 202.65% -
Total Cost 68,529 68,186 66,098 65,135 63,921 60,550 74,049 -5.03%
-
Net Worth 88,105 88,692 60,548 36,924 58,109 58,093 55,311 36.43%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 88,105 88,692 60,548 36,924 58,109 58,093 55,311 36.43%
NOSH 110,810 109,999 114,285 70,000 110,789 110,612 106,923 2.41%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.25% -0.05% 0.05% 0.39% 0.65% 0.65% -38.50% -
ROE -0.96% -0.04% 0.06% 0.69% 0.72% 0.67% -37.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 61.08 61.96 57.87 93.41 58.08 55.10 50.00 14.28%
EPS -0.76 -0.03 0.03 0.36 0.38 0.35 -19.26 -88.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7951 0.8063 0.5298 0.5275 0.5245 0.5252 0.5173 33.21%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.16 24.33 23.61 23.34 22.97 21.76 19.09 17.01%
EPS -0.30 -0.01 0.01 0.09 0.15 0.14 -7.35 -88.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3146 0.3166 0.2162 0.1318 0.2075 0.2074 0.1975 36.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.39 0.30 0.30 0.34 0.30 0.35 0.36 -
P/RPS 0.64 0.48 0.52 0.36 0.52 0.64 0.72 -7.55%
P/EPS -51.20 -942.86 1,008.40 94.07 78.95 99.78 -1.87 810.25%
EY -1.95 -0.11 0.10 1.06 1.27 1.00 -53.49 -89.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.57 0.64 0.57 0.67 0.70 -21.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 24/11/05 22/08/05 19/05/05 23/02/05 30/11/04 -
Price 0.45 0.34 0.31 0.34 0.29 0.31 0.36 -
P/RPS 0.74 0.55 0.54 0.36 0.50 0.56 0.72 1.84%
P/EPS -59.08 -1,068.57 1,042.02 94.07 76.32 88.38 -1.87 901.48%
EY -1.69 -0.09 0.10 1.06 1.31 1.13 -53.49 -90.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.59 0.64 0.55 0.59 0.70 -12.81%

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