[VERSATL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 100.95%
YoY- 100.22%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 60,574 49,308 68,608 70,360 67,424 65,776 56,888 1.05%
PBT -1,072 -2,778 -60,496 296 -3,526 -450 -432 16.34%
Tax 0 0 60,144 -288 -62 -406 -142 -
NP -1,072 -2,778 -352 8 -3,588 -856 -574 10.96%
-
NP to SH -1,072 -2,778 -352 8 -3,588 -856 -574 10.96%
-
Tax Rate - - - 97.30% - - - -
Total Cost 61,646 52,086 68,960 70,352 71,012 66,632 57,462 1.17%
-
Net Worth 54,716 51,811 64,899 90,731 87,485 57,889 56,616 -0.56%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 54,716 51,811 64,899 90,731 87,485 57,889 56,616 -0.56%
NOSH 111,666 110,238 110,000 110,526 110,740 109,743 110,384 0.19%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -1.77% -5.63% -0.51% 0.01% -5.32% -1.30% -1.01% -
ROE -1.96% -5.36% -0.54% 0.01% -4.10% -1.48% -1.01% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 54.25 44.73 62.37 63.66 60.88 59.94 51.54 0.85%
EPS -0.96 -2.52 -0.32 0.00 -3.24 -0.78 -0.52 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.59 0.8209 0.79 0.5275 0.5129 -0.75%
Adjusted Per Share Value based on latest NOSH - 112,631
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 21.63 17.60 24.49 25.12 24.07 23.48 20.31 1.05%
EPS -0.38 -0.99 -0.13 0.00 -1.28 -0.31 -0.20 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1953 0.185 0.2317 0.3239 0.3123 0.2067 0.2021 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.16 0.16 0.21 0.32 0.83 0.34 0.28 -
P/RPS 0.29 0.36 0.34 0.50 1.36 0.57 0.54 -9.83%
P/EPS -16.67 -6.35 -65.63 4,421.05 -25.62 -43.59 -53.85 -17.74%
EY -6.00 -15.75 -1.52 0.02 -3.90 -2.29 -1.86 21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.36 0.39 1.05 0.64 0.55 -8.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 08/09/10 26/08/09 26/08/08 29/08/07 30/08/06 22/08/05 30/08/04 -
Price 0.14 0.14 0.25 0.29 0.31 0.34 0.27 -
P/RPS 0.26 0.31 0.40 0.46 0.51 0.57 0.52 -10.90%
P/EPS -14.58 -5.56 -78.13 4,006.58 -9.57 -43.59 -51.92 -19.06%
EY -6.86 -18.00 -1.28 0.02 -10.45 -2.29 -1.93 23.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.42 0.35 0.39 0.64 0.53 -9.55%

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