[VERSATL] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 48.78%
YoY- 89.2%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 CAGR
Revenue 55,752 50,769 49,936 44,748 0 172,324 160,876 -17.05%
PBT 1,089 -1,360 -246 135 -1,361 -32,353 55,684 -50.06%
Tax -202 -50 -262 -282 0 0 1,084 -
NP 887 -1,410 -508 -147 -1,361 -32,353 56,768 -52.00%
-
NP to SH 887 -1,410 -508 -147 -1,361 -32,353 56,768 -52.00%
-
Tax Rate 18.55% - - 208.89% - - -1.95% -
Total Cost 54,865 52,179 50,444 44,895 1,361 204,677 104,108 -10.69%
-
Net Worth 91,893 88,097 58,508 58,494 0 -146,288 -106,009 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 CAGR
Net Worth 91,893 88,097 58,508 58,494 0 -146,288 -106,009 -
NOSH 110,874 111,023 110,434 113,076 110,650 106,005 106,009 0.79%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 CAGR
NP Margin 1.59% -2.78% -1.02% -0.33% 0.00% -18.77% 35.29% -
ROE 0.97% -1.60% -0.87% -0.25% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 CAGR
RPS 50.28 45.73 45.22 39.57 0.00 162.56 151.76 -17.71%
EPS 0.80 -1.27 -0.46 -0.13 -1.23 -30.52 53.55 -52.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8288 0.7935 0.5298 0.5173 0.00 -1.38 -1.00 -
Adjusted Per Share Value based on latest NOSH - 106,923
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 CAGR
RPS 19.94 18.16 17.86 16.01 0.00 61.65 57.55 -17.06%
EPS 0.32 -0.50 -0.18 -0.05 -0.49 -11.57 20.31 -51.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3287 0.3152 0.2093 0.2093 0.00 -0.5233 -0.3792 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - - - -
Price 0.28 0.31 0.30 0.36 0.00 0.00 0.00 -
P/RPS 0.56 0.68 0.66 0.91 0.00 0.00 0.00 -
P/EPS 35.00 -24.41 -65.22 -276.92 0.00 0.00 0.00 -
EY 2.86 -4.10 -1.53 -0.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.57 0.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 CAGR
Date 27/11/07 30/11/06 24/11/05 30/11/04 - 31/03/03 03/05/02 -
Price 0.29 0.30 0.31 0.36 0.00 0.00 0.00 -
P/RPS 0.58 0.66 0.69 0.91 0.00 0.00 0.00 -
P/EPS 36.25 -23.62 -67.39 -276.92 0.00 0.00 0.00 -
EY 2.76 -4.23 -1.48 -0.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.59 0.70 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