[VERSATL] YoY Cumulative Quarter Result on 31-Jan-2002 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
03-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -0.31%
YoY- 427.63%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 44,748 0 172,324 160,876 145,004 165,478 0 -100.00%
PBT 135 -1,361 -32,353 55,684 -17,327 -14,652 0 -100.00%
Tax -282 0 0 1,084 17,327 14,652 0 -100.00%
NP -147 -1,361 -32,353 56,768 0 0 0 -100.00%
-
NP to SH -147 -1,361 -32,353 56,768 -17,327 -14,652 0 -100.00%
-
Tax Rate 208.89% - - -1.95% - - - -
Total Cost 44,895 1,361 204,677 104,108 145,004 165,478 0 -100.00%
-
Net Worth 58,494 0 -146,288 -106,009 -152,604 -131,465 0 -100.00%
Dividend
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 58,494 0 -146,288 -106,009 -152,604 -131,465 0 -100.00%
NOSH 113,076 110,650 106,005 106,009 105,975 106,020 117,999 0.04%
Ratio Analysis
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin -0.33% 0.00% -18.77% 35.29% 0.00% 0.00% 0.00% -
ROE -0.25% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 39.57 0.00 162.56 151.76 136.83 156.08 0.00 -100.00%
EPS -0.13 -1.23 -30.52 53.55 -16.35 -13.82 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5173 0.00 -1.38 -1.00 -1.44 -1.24 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 104,705
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 16.01 0.00 61.65 57.55 51.87 59.20 0.00 -100.00%
EPS -0.05 -0.49 -11.57 20.31 -6.20 -5.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2093 0.00 -0.5233 -0.3792 -0.5459 -0.4703 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 30/09/04 - - - - - - -
Price 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -276.92 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -0.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 30/11/04 - 31/03/03 03/05/02 30/03/01 16/05/00 - -
Price 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -276.92 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -0.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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