[VERSATL] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -13957.14%
YoY- -192.16%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Revenue 45,532 71,620 67,836 62,284 64,148 50,556 480 123.15%
PBT -4,892 -62,292 -548 -4,860 -1,100 10,016 -18,312 -20.76%
Tax 0 62,052 -292 -60 -584 -11,800 0 -
NP -4,892 -240 -840 -4,920 -1,684 -1,784 -18,312 -20.76%
-
NP to SH -4,892 -240 -840 -4,920 -1,684 -1,784 -18,312 -20.76%
-
Tax Rate - - - - - 117.81% - -
Total Cost 50,424 71,860 68,676 67,204 65,832 52,340 18,792 19.01%
-
Net Worth 51,784 70,799 90,509 88,105 58,109 56,686 -162,137 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Net Worth 51,784 70,799 90,509 88,105 58,109 56,686 -162,137 -
NOSH 110,180 119,999 110,526 110,810 110,789 111,499 105,972 0.68%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
NP Margin -10.74% -0.34% -1.24% -7.90% -2.63% -3.53% -3,815.00% -
ROE -9.45% -0.34% -0.93% -5.58% -2.90% -3.15% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
RPS 41.33 59.68 61.38 56.21 57.90 45.34 0.45 121.89%
EPS -4.44 -0.20 -0.76 -4.44 -1.52 -1.60 -17.28 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.59 0.8189 0.7951 0.5245 0.5084 -1.53 -
Adjusted Per Share Value based on latest NOSH - 110,810
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
RPS 16.26 25.57 24.22 22.24 22.90 18.05 0.17 123.48%
EPS -1.75 -0.09 -0.30 -1.76 -0.60 -0.64 -6.54 -20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1849 0.2528 0.3231 0.3146 0.2075 0.2024 -0.5789 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.14 0.29 0.32 0.39 0.30 0.60 0.00 -
P/RPS 0.34 0.49 0.52 0.69 0.52 1.32 0.00 -
P/EPS -3.15 -145.00 -42.11 -8.78 -19.74 -37.50 0.00 -
EY -31.71 -0.69 -2.38 -11.38 -5.07 -2.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.39 0.49 0.57 1.18 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Date 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 09/06/04 30/09/03 -
Price 0.14 0.20 0.31 0.45 0.29 0.29 0.00 -
P/RPS 0.34 0.34 0.51 0.80 0.50 0.64 0.00 -
P/EPS -3.15 -100.00 -40.79 -10.14 -19.08 -18.13 0.00 -
EY -31.71 -1.00 -2.45 -9.87 -5.24 -5.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.38 0.57 0.55 0.57 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