[VERSATL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 185.69%
YoY- 4702.86%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 52,574 65,825 72,338 69,814 68,151 60,944 8,718 34.87%
PBT 1,556 -58,319 -25,399 1,678 216 935 -21,278 -
Tax 64 45,484 343 -67 -251 -540 -518 -
NP 1,620 -12,835 -25,056 1,611 -35 395 -21,796 -
-
NP to SH 1,620 -12,835 -25,056 1,611 -35 395 -21,796 -
-
Tax Rate -4.11% - - 3.99% 116.20% 57.75% - -
Total Cost 50,954 78,660 97,394 68,203 68,186 60,549 30,514 8.91%
-
Net Worth 54,369 53,110 65,267 90,569 94,068 57,626 9,180 34.47%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 54,369 53,110 65,267 90,569 94,068 57,626 9,180 34.47%
NOSH 110,958 110,646 110,622 110,659 116,666 109,722 18,022 35.34%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.08% -19.50% -34.64% 2.31% -0.05% 0.65% -250.01% -
ROE 2.98% -24.17% -38.39% 1.78% -0.04% 0.69% -237.42% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.38 59.49 65.39 63.27 58.42 55.54 48.37 -0.34%
EPS 1.46 -11.60 -22.65 1.46 -0.03 0.36 -120.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.59 0.8208 0.8063 0.5252 0.5094 -0.64%
Adjusted Per Share Value based on latest NOSH - 110,659
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.81 23.55 25.88 24.97 24.38 21.80 3.12 34.87%
EPS 0.58 -4.59 -8.96 0.58 -0.01 0.14 -7.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.19 0.2335 0.324 0.3365 0.2061 0.0328 34.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.16 0.23 0.23 0.34 0.30 0.35 0.85 -
P/RPS 0.34 0.39 0.35 0.54 0.51 0.63 1.76 -23.94%
P/EPS 10.96 -1.98 -1.02 23.29 -1,000.00 97.22 -0.70 -
EY 9.13 -50.43 -98.48 4.29 -0.10 1.03 -142.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.39 0.41 0.37 0.67 1.67 -23.66%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 25/04/08 28/02/07 24/02/06 23/02/05 26/02/04 -
Price 0.15 0.17 0.24 0.29 0.34 0.31 0.67 -
P/RPS 0.32 0.29 0.37 0.46 0.58 0.56 1.39 -21.69%
P/EPS 10.27 -1.47 -1.06 19.86 -1,133.33 86.11 -0.55 -
EY 9.73 -68.24 -94.38 5.03 -0.09 1.16 -180.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.41 0.35 0.42 0.59 1.32 -21.43%

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