[VERSATL] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 63.31%
YoY- 411.73%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 72,415 74,797 71,282 71,202 69,814 68,984 68,975 3.28%
PBT -25,398 4,126 3,589 2,756 1,678 -898 -1,322 613.46%
Tax 342 -218 -180 -125 -67 -39 -79 -
NP -25,056 3,908 3,409 2,631 1,611 -937 -1,401 580.30%
-
NP to SH -25,056 3,908 3,409 2,631 1,611 -937 -1,401 580.30%
-
Tax Rate - 5.28% 5.02% 4.54% 3.99% - - -
Total Cost 97,471 70,889 67,873 68,571 68,203 69,921 70,376 24.17%
-
Net Worth 65,759 91,478 92,459 90,509 90,829 87,058 87,364 -17.21%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 65,759 91,478 92,459 90,509 90,829 87,058 87,364 -17.21%
NOSH 110,631 110,374 112,631 110,526 110,659 109,714 110,588 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -34.60% 5.22% 4.78% 3.70% 2.31% -1.36% -2.03% -
ROE -38.10% 4.27% 3.69% 2.91% 1.77% -1.08% -1.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 65.46 67.77 63.29 64.42 63.09 62.88 62.37 3.26%
EPS -22.65 3.54 3.03 2.38 1.46 -0.85 -1.27 579.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5944 0.8288 0.8209 0.8189 0.8208 0.7935 0.79 -17.23%
Adjusted Per Share Value based on latest NOSH - 110,526
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.91 26.76 25.50 25.47 24.97 24.68 24.67 3.31%
EPS -8.96 1.40 1.22 0.94 0.58 -0.34 -0.50 581.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2352 0.3272 0.3308 0.3238 0.3249 0.3114 0.3125 -17.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.28 0.32 0.32 0.34 0.31 0.83 -
P/RPS 0.35 0.41 0.51 0.50 0.54 0.49 1.33 -58.83%
P/EPS -1.02 7.91 10.57 13.44 23.35 -36.30 -65.52 -93.71%
EY -98.47 12.65 9.46 7.44 4.28 -2.75 -1.53 1493.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.39 0.39 0.41 0.39 1.05 -48.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/04/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.24 0.29 0.29 0.31 0.29 0.30 0.31 -
P/RPS 0.37 0.43 0.46 0.48 0.46 0.48 0.50 -18.14%
P/EPS -1.06 8.19 9.58 13.02 19.92 -35.13 -24.47 -87.59%
EY -94.37 12.21 10.44 7.68 5.02 -2.85 -4.09 705.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.35 0.38 0.35 0.38 0.39 1.69%

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