[VERSATL] YoY Cumulative Quarter Result on 31-Oct-2002 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -145.3%
YoY- -134.0%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 32,888 28,444 0 124,421 121,242 109,835 129,098 1.45%
PBT -225 -216 -946 -19,364 56,946 -9,811 -10,694 4.17%
Tax -203 -71 0 0 0 9,811 0 -100.00%
NP -428 -287 -946 -19,364 56,946 0 -10,694 3.46%
-
NP to SH -428 -287 -946 -19,364 56,946 -9,811 -10,694 3.46%
-
Tax Rate - - - - 0.00% - - -
Total Cost 33,316 28,731 946 143,785 64,296 109,835 139,792 1.53%
-
Net Worth 57,889 56,616 0 -132,484 -106,005 -145,151 -127,057 -
Dividend
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 57,889 56,616 0 -132,484 -106,005 -145,151 -127,057 -
NOSH 109,743 110,384 111,294 105,987 106,005 105,950 105,881 -0.03%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin -1.30% -1.01% 0.00% -15.56% 46.97% 0.00% -8.28% -
ROE -0.74% -0.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 29.97 25.77 0.00 117.39 114.37 103.67 121.93 1.49%
EPS -0.39 -0.26 0.85 -18.27 53.72 -9.26 -10.10 3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5275 0.5129 0.00 -1.25 -1.00 -1.37 -1.20 -
Adjusted Per Share Value based on latest NOSH - 106,007
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 11.77 10.18 0.00 44.51 43.37 39.29 46.18 1.45%
EPS -0.15 -0.10 -0.34 -6.93 20.37 -3.51 -3.83 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2071 0.2025 0.00 -0.4739 -0.3792 -0.5193 -0.4545 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/06/05 30/06/04 - - - - - -
Price 0.34 0.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.13 1.09 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -87.18 -107.69 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -1.15 -0.93 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 0.64 0.55 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 22/08/05 30/08/04 - 30/12/02 28/01/02 20/12/00 20/01/00 -
Price 0.34 0.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.13 1.05 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -87.18 -103.85 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -1.15 -0.96 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 0.64 0.53 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