[VERSATL] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 135.94%
YoY- 204.55%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Revenue 18,221 18,141 16,851 15,805 0 67,287 56,687 -18.15%
PBT 285 -548 50 230 -154 -11,470 -3,197 -
Tax -71 -16 -57 -69 0 0 0 -
NP 214 -564 -7 161 -154 -11,470 -3,197 -
-
NP to SH 214 -564 -7 161 -154 -11,470 -3,197 -
-
Tax Rate 24.91% - 114.00% 30.00% - - - -
Total Cost 18,007 18,705 16,858 15,644 154 78,757 59,884 -19.11%
-
Net Worth 92,459 87,364 36,924 55,051 0 -132,509 -105,860 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Net Worth 92,459 87,364 36,924 55,051 0 -132,509 -105,860 -
NOSH 112,631 110,588 70,000 107,333 109,999 106,007 105,860 1.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
NP Margin 1.17% -3.11% -0.04% 1.02% 0.00% -17.05% -5.64% -
ROE 0.23% -0.65% -0.02% 0.29% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
RPS 16.18 16.40 24.07 14.73 0.00 63.47 53.55 -19.04%
EPS 0.19 -0.51 -0.01 0.15 -0.14 -10.82 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8209 0.79 0.5275 0.5129 0.00 -1.25 -1.00 -
Adjusted Per Share Value based on latest NOSH - 107,333
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
RPS 6.51 6.48 6.02 5.64 0.00 24.02 20.24 -18.14%
EPS 0.08 -0.20 0.00 0.06 -0.05 -4.09 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3119 0.1318 0.1965 0.00 -0.4731 -0.3779 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - - - -
Price 0.32 0.83 0.34 0.28 0.00 0.00 0.00 -
P/RPS 1.98 5.06 1.41 1.90 0.00 0.00 0.00 -
P/EPS 168.42 -162.75 -3,400.00 186.67 0.00 0.00 0.00 -
EY 0.59 -0.61 -0.03 0.54 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.05 0.64 0.55 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Date 29/08/07 30/08/06 22/08/05 30/08/04 - 30/12/02 28/01/02 -
Price 0.29 0.31 0.34 0.27 0.00 0.00 0.00 -
P/RPS 1.79 1.89 1.41 1.83 0.00 0.00 0.00 -
P/EPS 152.63 -60.78 -3,400.00 180.00 0.00 0.00 0.00 -
EY 0.66 -1.65 -0.03 0.56 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 0.39 0.64 0.53 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