[VERSATL] YoY Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ--%
YoY- -156.99%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 66,581 59,664 0 229,765 214,501 193,338 220,637 -19.05%
PBT -328 180 -1,814 -43,137 74,245 -23,102 -19,536 -51.37%
Tax -349 -376 0 0 1,445 23,102 19,536 -
NP -677 -196 -1,814 -43,137 75,690 0 0 -
-
NP to SH -677 -196 -1,814 -43,137 75,690 -23,102 -19,536 -44.74%
-
Tax Rate - 208.89% - - -1.95% - - -
Total Cost 67,258 59,860 1,814 272,902 138,810 193,338 220,637 -18.90%
-
Net Worth 58,508 58,494 0 -146,288 -106,009 -152,604 -131,465 -
Dividend
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 58,508 58,494 0 -146,288 -106,009 -152,604 -131,465 -
NOSH 110,434 113,076 110,650 106,005 106,009 105,975 106,020 0.72%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -1.02% -0.33% 0.00% -18.77% 35.29% 0.00% 0.00% -
ROE -1.16% -0.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 60.29 52.76 0.00 216.75 202.34 182.44 208.11 -19.63%
EPS -0.61 -0.17 -1.64 -40.69 71.40 -21.80 -18.43 -45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5298 0.5173 0.00 -1.38 -1.00 -1.44 -1.24 -
Adjusted Per Share Value based on latest NOSH - 106,032
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 23.82 21.34 0.00 82.19 76.73 69.16 78.93 -19.05%
EPS -0.24 -0.07 -0.65 -15.43 27.08 -8.26 -6.99 -44.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2093 0.2093 0.00 -0.5233 -0.3792 -0.5459 -0.4703 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/09/05 30/09/04 - - - - - -
Price 0.30 0.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.68 0.00 0.00 0.00 0.00 0.00 -
P/EPS -48.91 -207.69 0.00 0.00 0.00 0.00 0.00 -
EY -2.04 -0.48 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 0.57 0.70 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 24/11/05 30/11/04 - 31/03/03 03/05/02 30/03/01 16/05/00 -
Price 0.31 0.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.51 0.68 0.00 0.00 0.00 0.00 0.00 -
P/EPS -50.54 -207.69 0.00 0.00 0.00 0.00 0.00 -
EY -1.98 -0.48 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 0.59 0.70 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