[VERSATL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 29.57%
YoY- 343.33%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 73,361 72,415 74,797 71,282 71,202 69,814 68,984 4.18%
PBT -40,834 -25,398 4,126 3,589 2,756 1,678 -898 1171.02%
Tax 15,928 342 -218 -180 -125 -67 -39 -
NP -24,906 -25,056 3,908 3,409 2,631 1,611 -937 788.87%
-
NP to SH -24,906 -25,056 3,908 3,409 2,631 1,611 -937 788.87%
-
Tax Rate - - 5.28% 5.02% 4.54% 3.99% - -
Total Cost 98,267 97,471 70,889 67,873 68,571 68,203 69,921 25.44%
-
Net Worth 70,799 65,759 91,478 92,459 90,509 90,829 87,058 -12.86%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 70,799 65,759 91,478 92,459 90,509 90,829 87,058 -12.86%
NOSH 119,999 110,631 110,374 112,631 110,526 110,659 109,714 6.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -33.95% -34.60% 5.22% 4.78% 3.70% 2.31% -1.36% -
ROE -35.18% -38.10% 4.27% 3.69% 2.91% 1.77% -1.08% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 61.13 65.46 67.77 63.29 64.42 63.09 62.88 -1.86%
EPS -20.76 -22.65 3.54 3.03 2.38 1.46 -0.85 740.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.5944 0.8288 0.8209 0.8189 0.8208 0.7935 -17.91%
Adjusted Per Share Value based on latest NOSH - 112,631
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.19 25.85 26.70 25.45 25.42 24.92 24.63 4.17%
EPS -8.89 -8.95 1.40 1.22 0.94 0.58 -0.33 796.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2528 0.2348 0.3266 0.3301 0.3231 0.3243 0.3108 -12.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.29 0.23 0.28 0.32 0.32 0.34 0.31 -
P/RPS 0.47 0.35 0.41 0.51 0.50 0.54 0.49 -2.73%
P/EPS -1.40 -1.02 7.91 10.57 13.44 23.35 -36.30 -88.56%
EY -71.57 -98.47 12.65 9.46 7.44 4.28 -2.75 776.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.34 0.39 0.39 0.41 0.39 16.41%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/07/08 25/04/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.20 0.24 0.29 0.29 0.31 0.29 0.30 -
P/RPS 0.33 0.37 0.43 0.46 0.48 0.46 0.48 -22.08%
P/EPS -0.96 -1.06 8.19 9.58 13.02 19.92 -35.13 -90.90%
EY -103.78 -94.37 12.21 10.44 7.68 5.02 -2.85 996.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.35 0.35 0.38 0.35 0.38 -7.14%

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