[VERSATL] QoQ TTM Result on 31-Oct-2001 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
28-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- 4.82%
YoY- 271.18%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 177,474 184,895 192,565 188,100 180,343 176,693 185,591 -2.94%
PBT -19,305 48,732 46,693 40,439 38,578 -26,318 -27,182 -20.44%
Tax 1,084 1,084 10,075 16,507 21,565 26,318 27,182 -88.39%
NP -18,221 49,816 56,768 56,946 60,143 0 0 -
-
NP to SH -18,221 49,816 47,777 40,439 38,578 -26,318 -27,182 -23.46%
-
Tax Rate - -2.22% -21.58% -40.82% -55.90% - - -
Total Cost 195,695 135,079 135,797 131,154 120,200 176,693 185,591 3.60%
-
Net Worth -120,794 -113,393 -104,705 -105,860 -102,817 -162,219 -152,652 -14.48%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth -120,794 -113,393 -104,705 -105,860 -102,817 -162,219 -152,652 -14.48%
NOSH 105,959 105,975 104,705 105,860 105,997 106,025 106,008 -0.03%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin -10.27% 26.94% 29.48% 30.27% 33.35% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 167.49 174.47 183.91 177.69 170.14 166.65 175.07 -2.91%
EPS -17.20 47.01 45.63 38.20 36.40 -24.82 -25.64 -23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.14 -1.07 -1.00 -1.00 -0.97 -1.53 -1.44 -14.45%
Adjusted Per Share Value based on latest NOSH - 105,860
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 63.49 66.14 68.89 67.29 64.51 63.21 66.39 -2.94%
EPS -6.52 17.82 17.09 14.47 13.80 -9.41 -9.72 -23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4321 -0.4056 -0.3746 -0.3787 -0.3678 -0.5803 -0.5461 -14.48%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 30/09/02 28/06/02 03/05/02 28/01/02 28/09/01 29/06/01 30/03/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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