[VERSATL] YoY Quarter Result on 30-Apr-2003 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -1217.05%
YoY- -50.04%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 30/04/01 CAGR
Revenue 18,215 16,196 8,718 5,328 0 24,019 31,689 -11.17%
PBT 462 800 -19,917 -10,431 0 -6,952 -8,991 -
Tax 11 -258 -518 0 0 0 8,991 -76.18%
NP 473 542 -20,435 -10,431 0 -6,952 0 -
-
NP to SH 473 542 -20,435 -10,431 0 -6,952 -8,991 -
-
Tax Rate -2.38% 32.25% - - - - - -
Total Cost 17,742 15,654 29,153 15,759 0 30,971 31,689 -11.67%
-
Net Worth 88,692 58,093 9,180 -155,828 0 -113,393 -162,219 -
Dividend
31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 30/04/01 CAGR
Net Worth 88,692 58,093 9,180 -155,828 0 -113,393 -162,219 -
NOSH 109,999 110,612 18,021 106,006 106,007 105,975 106,025 0.79%
Ratio Analysis
31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 30/04/01 CAGR
NP Margin 2.60% 3.35% -234.40% -195.78% 0.00% -28.94% 0.00% -
ROE 0.53% 0.93% -222.60% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 30/04/01 CAGR
RPS 16.56 14.64 48.37 5.03 0.00 22.66 29.89 -11.86%
EPS 0.43 0.49 -113.39 -9.84 0.00 -6.56 -8.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8063 0.5252 0.5094 -1.47 0.00 -1.07 -1.53 -
Adjusted Per Share Value based on latest NOSH - 106,006
31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 30/04/01 CAGR
RPS 6.52 5.79 3.12 1.91 0.00 8.59 11.34 -11.16%
EPS 0.17 0.19 -7.31 -3.73 0.00 -2.49 -3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3173 0.2078 0.0328 -0.5575 0.00 -0.4056 -0.5803 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 30/04/01 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.30 0.35 0.85 0.00 0.00 0.00 0.00 -
P/RPS 1.81 2.39 1.76 0.00 0.00 0.00 0.00 -
P/EPS 69.77 71.43 -0.75 0.00 0.00 0.00 0.00 -
EY 1.43 1.40 -133.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.67 1.67 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 30/04/01 CAGR
Date 24/02/06 23/02/05 26/02/04 30/06/03 - 28/06/02 29/06/01 -
Price 0.34 0.31 0.67 0.00 0.00 0.00 0.00 -
P/RPS 2.05 2.12 1.39 0.00 0.00 0.00 0.00 -
P/EPS 79.07 63.27 -0.59 0.00 0.00 0.00 0.00 -
EY 1.26 1.58 -169.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.59 1.32 0.00 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