[VERSATL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -2311.43%
YoY- -300.48%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,814 68,984 68,975 67,685 68,151 66,132 65,388 4.45%
PBT 1,678 -898 -1,322 -724 216 554 925 48.58%
Tax -67 -39 -79 -120 -251 -520 -672 -78.40%
NP 1,611 -937 -1,401 -844 -35 34 253 242.38%
-
NP to SH 1,611 -937 -1,401 -844 -35 34 253 242.38%
-
Tax Rate 3.99% - - - 116.20% 93.86% 72.65% -
Total Cost 68,203 69,921 70,376 68,529 68,186 66,098 65,135 3.10%
-
Net Worth 90,829 87,058 87,364 88,105 88,692 60,548 36,924 81.92%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 90,829 87,058 87,364 88,105 88,692 60,548 36,924 81.92%
NOSH 110,659 109,714 110,588 110,810 109,999 114,285 70,000 35.59%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.31% -1.36% -2.03% -1.25% -0.05% 0.05% 0.39% -
ROE 1.77% -1.08% -1.60% -0.96% -0.04% 0.06% 0.69% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 63.09 62.88 62.37 61.08 61.96 57.87 93.41 -22.96%
EPS 1.46 -0.85 -1.27 -0.76 -0.03 0.03 0.36 153.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8208 0.7935 0.79 0.7951 0.8063 0.5298 0.5275 34.17%
Adjusted Per Share Value based on latest NOSH - 110,810
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.92 24.63 24.63 24.16 24.33 23.61 23.34 4.45%
EPS 0.58 -0.33 -0.50 -0.30 -0.01 0.01 0.09 245.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3243 0.3108 0.3119 0.3146 0.3166 0.2162 0.1318 81.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.34 0.31 0.83 0.39 0.30 0.30 0.34 -
P/RPS 0.54 0.49 1.33 0.64 0.48 0.52 0.36 30.94%
P/EPS 23.35 -36.30 -65.52 -51.20 -942.86 1,008.40 94.07 -60.40%
EY 4.28 -2.75 -1.53 -1.95 -0.11 0.10 1.06 152.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 1.05 0.49 0.37 0.57 0.64 -25.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 24/05/06 24/02/06 24/11/05 22/08/05 -
Price 0.29 0.30 0.31 0.45 0.34 0.31 0.34 -
P/RPS 0.46 0.48 0.50 0.74 0.55 0.54 0.36 17.69%
P/EPS 19.92 -35.13 -24.47 -59.08 -1,068.57 1,042.02 94.07 -64.37%
EY 5.02 -2.85 -4.09 -1.69 -0.09 0.10 1.06 181.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.39 0.57 0.42 0.59 0.64 -33.05%

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