[VERSATL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.87%
YoY- -245.58%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Revenue 67,682 74,336 67,692 66,581 59,664 0 229,765 -19.39%
PBT -59,576 1,452 -1,813 -328 180 -1,814 -43,137 5.86%
Tax 58,862 -269 -66 -349 -376 0 0 -
NP -713 1,182 -1,880 -677 -196 -1,814 -43,137 -51.50%
-
NP to SH -713 1,182 -1,880 -677 -196 -1,814 -43,137 -51.50%
-
Tax Rate - 18.53% - - 208.89% - - -
Total Cost 68,395 73,153 69,572 67,258 59,860 1,814 272,902 -21.66%
-
Net Worth 65,760 91,893 88,097 58,508 58,494 0 -146,288 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Net Worth 65,760 91,893 88,097 58,508 58,494 0 -146,288 -
NOSH 111,458 110,874 111,023 110,434 113,076 110,650 106,005 0.88%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
NP Margin -1.05% 1.59% -2.78% -1.02% -0.33% 0.00% -18.77% -
ROE -1.08% 1.29% -2.13% -1.16% -0.34% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
RPS 60.72 67.04 60.97 60.29 52.76 0.00 216.75 -20.10%
EPS -0.64 1.07 -1.69 -0.61 -0.17 -1.64 -40.69 -51.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.8288 0.7935 0.5298 0.5173 0.00 -1.38 -
Adjusted Per Share Value based on latest NOSH - 114,285
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
RPS 24.16 26.54 24.17 23.77 21.30 0.00 82.03 -19.39%
EPS -0.25 0.42 -0.67 -0.24 -0.07 -0.65 -15.40 -51.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2348 0.3281 0.3145 0.2089 0.2088 0.00 -0.5223 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - - -
Price 0.13 0.28 0.31 0.30 0.36 0.00 0.00 -
P/RPS 0.21 0.42 0.51 0.50 0.68 0.00 0.00 -
P/EPS -20.31 26.25 -18.31 -48.91 -207.69 0.00 0.00 -
EY -4.92 3.81 -5.46 -2.04 -0.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.34 0.39 0.57 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Date 25/11/08 27/11/07 30/11/06 24/11/05 30/11/04 - 31/03/03 -
Price 0.27 0.29 0.30 0.31 0.36 0.00 0.00 -
P/RPS 0.44 0.43 0.49 0.51 0.68 0.00 0.00 -
P/EPS -42.19 27.19 -17.72 -50.54 -207.69 0.00 0.00 -
EY -2.37 3.68 -5.64 -1.98 -0.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.38 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