[VERSATL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 101.88%
YoY- 101.52%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 66,132 65,388 64,342 60,944 53,466 37,162 21,477 111.50%
PBT 554 925 1,105 934 20,051 19,287 14,479 -88.62%
Tax -520 -672 -684 -540 -40,634 -40,423 -40,354 -94.48%
NP 34 253 421 394 -20,583 -21,136 -25,875 -
-
NP to SH 34 253 421 388 -20,589 -21,142 -25,881 -
-
Tax Rate 93.86% 72.65% 61.90% 57.82% 202.65% 209.59% 278.71% -
Total Cost 66,098 65,135 63,921 60,550 74,049 58,298 47,352 24.87%
-
Net Worth 60,548 36,924 58,109 58,093 55,311 55,051 55,552 5.90%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 60,548 36,924 58,109 58,093 55,311 55,051 55,552 5.90%
NOSH 114,285 70,000 110,789 110,612 106,923 107,333 109,268 3.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.05% 0.39% 0.65% 0.65% -38.50% -56.88% -120.48% -
ROE 0.06% 0.69% 0.72% 0.67% -37.22% -38.40% -46.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.87 93.41 58.08 55.10 50.00 34.62 19.66 105.25%
EPS 0.03 0.36 0.38 0.35 -19.26 -19.70 -23.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5298 0.5275 0.5245 0.5252 0.5173 0.5129 0.5084 2.78%
Adjusted Per Share Value based on latest NOSH - 110,612
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.61 23.34 22.97 21.76 19.09 13.27 7.67 111.46%
EPS 0.01 0.09 0.15 0.14 -7.35 -7.55 -9.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2162 0.1318 0.2075 0.2074 0.1975 0.1965 0.1983 5.92%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.30 0.34 0.30 0.35 0.36 0.28 0.60 -
P/RPS 0.52 0.36 0.52 0.64 0.72 0.81 3.05 -69.21%
P/EPS 1,008.40 94.07 78.95 99.78 -1.87 -1.42 -2.53 -
EY 0.10 1.06 1.27 1.00 -53.49 -70.35 -39.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.57 0.67 0.70 0.55 1.18 -38.40%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 22/08/05 19/05/05 23/02/05 30/11/04 - - -
Price 0.31 0.34 0.29 0.31 0.36 0.00 0.00 -
P/RPS 0.54 0.36 0.50 0.56 0.72 0.00 0.00 -
P/EPS 1,042.02 94.07 76.32 88.38 -1.87 0.00 0.00 -
EY 0.10 1.06 1.31 1.13 -53.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.55 0.59 0.70 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