[VERSATL] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1042.86%
YoY- -157.55%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Revenue 16,457 20,572 17,057 17,048 16,304 0 47,903 -17.17%
PBT -14,433 940 403 -21 350 -414 -12,989 1.87%
Tax 14,074 -57 -19 -59 -211 0 0 -
NP -359 883 384 -80 139 -414 -12,989 -46.90%
-
NP to SH -359 883 384 -80 139 -414 -12,989 -46.90%
-
Tax Rate - 6.06% 4.71% - 60.29% - - -
Total Cost 16,816 19,689 16,673 17,128 16,165 414 60,892 -20.30%
-
Net Worth 66,190 91,478 87,058 60,548 55,311 0 -146,325 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Net Worth 66,190 91,478 87,058 60,548 55,311 0 -146,325 -
NOSH 112,187 110,374 109,714 114,285 106,923 111,891 106,032 1.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
NP Margin -2.18% 4.29% 2.25% -0.47% 0.85% 0.00% -27.12% -
ROE -0.54% 0.97% 0.44% -0.13% 0.25% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
RPS 14.67 18.64 15.55 14.92 15.25 0.00 45.18 -17.99%
EPS -0.32 0.80 0.35 -0.07 0.13 -0.37 -12.25 -47.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.8288 0.7935 0.5298 0.5173 0.00 -1.38 -
Adjusted Per Share Value based on latest NOSH - 114,285
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
RPS 5.89 7.36 6.10 6.10 5.83 0.00 17.14 -17.17%
EPS -0.13 0.32 0.14 -0.03 0.05 -0.15 -4.65 -46.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2368 0.3272 0.3114 0.2166 0.1979 0.00 -0.5235 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - - -
Price 0.13 0.28 0.31 0.30 0.36 0.00 0.00 -
P/RPS 0.89 1.50 1.99 2.01 2.36 0.00 0.00 -
P/EPS -40.63 35.00 88.57 -428.57 276.92 0.00 0.00 -
EY -2.46 2.86 1.13 -0.23 0.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.34 0.39 0.57 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/03 CAGR
Date 25/11/08 27/11/07 30/11/06 24/11/05 30/11/04 - 31/03/03 -
Price 0.27 0.29 0.30 0.31 0.36 0.00 0.00 -
P/RPS 1.84 1.56 1.93 2.08 2.36 0.00 0.00 -
P/EPS -84.38 36.25 85.71 -442.86 276.92 0.00 0.00 -
EY -1.19 2.76 1.17 -0.23 0.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.38 0.59 0.70 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