[VERSATL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -152.14%
YoY- 82.93%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 56,928 45,532 71,620 67,836 62,284 64,148 50,556 1.99%
PBT -1,872 -4,892 -62,292 -548 -4,860 -1,100 10,016 -
Tax 0 0 62,052 -292 -60 -584 -11,800 -
NP -1,872 -4,892 -240 -840 -4,920 -1,684 -1,784 0.80%
-
NP to SH -1,872 -4,892 -240 -840 -4,920 -1,684 -1,784 0.80%
-
Tax Rate - - - - - - 117.81% -
Total Cost 58,800 50,424 71,860 68,676 67,204 65,832 52,340 1.95%
-
Net Worth 54,600 51,784 70,799 90,509 88,105 58,109 56,686 -0.62%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 54,600 51,784 70,799 90,509 88,105 58,109 56,686 -0.62%
NOSH 111,428 110,180 119,999 110,526 110,810 110,789 111,499 -0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -3.29% -10.74% -0.34% -1.24% -7.90% -2.63% -3.53% -
ROE -3.43% -9.45% -0.34% -0.93% -5.58% -2.90% -3.15% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 51.09 41.33 59.68 61.38 56.21 57.90 45.34 2.00%
EPS -1.68 -4.44 -0.20 -0.76 -4.44 -1.52 -1.60 0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.59 0.8189 0.7951 0.5245 0.5084 -0.61%
Adjusted Per Share Value based on latest NOSH - 110,526
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.36 16.29 25.62 24.27 22.28 22.95 18.09 1.98%
EPS -0.67 -1.75 -0.09 -0.30 -1.76 -0.60 -0.64 0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1953 0.1853 0.2533 0.3238 0.3152 0.2079 0.2028 -0.62%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.17 0.14 0.29 0.32 0.39 0.30 0.60 -
P/RPS 0.33 0.34 0.49 0.52 0.69 0.52 1.32 -20.62%
P/EPS -10.12 -3.15 -145.00 -42.11 -8.78 -19.74 -37.50 -19.60%
EY -9.88 -31.71 -0.69 -2.38 -11.38 -5.07 -2.67 24.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.49 0.39 0.49 0.57 1.18 -18.32%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 09/06/04 -
Price 0.16 0.14 0.20 0.31 0.45 0.29 0.29 -
P/RPS 0.31 0.34 0.34 0.51 0.80 0.50 0.64 -11.37%
P/EPS -9.52 -3.15 -100.00 -40.79 -10.14 -19.08 -18.13 -10.17%
EY -10.50 -31.71 -1.00 -2.45 -9.87 -5.24 -5.52 11.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.34 0.38 0.57 0.55 0.57 -8.70%

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