[VERSATL] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
09-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 97.81%
YoY- 43.43%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 CAGR
Revenue 16,959 15,571 16,037 12,639 120 0 57,134 -22.90%
PBT -137 -1,215 -275 2,504 -4,578 0 -7,894 -58.03%
Tax -73 -15 -146 -2,952 0 -792 0 -
NP -210 -1,230 -421 -448 -4,578 -792 -7,894 -54.01%
-
NP to SH -210 -1,230 -421 -448 -4,578 -792 -7,894 -54.01%
-
Tax Rate - - - 117.89% - - - -
Total Cost 17,169 16,801 16,458 13,087 4,698 792 65,028 -24.81%
-
Net Worth 90,509 88,105 58,109 55,552 -162,137 0 -120,794 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 CAGR
Net Worth 90,509 88,105 58,109 55,552 -162,137 0 -120,794 -
NOSH 110,526 110,810 110,789 109,268 105,972 109,999 105,959 0.90%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 CAGR
NP Margin -1.24% -7.90% -2.63% -3.54% -3,815.00% 0.00% -13.82% -
ROE -0.23% -1.40% -0.72% -0.81% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 CAGR
RPS 15.34 14.05 14.48 11.57 0.11 0.00 53.92 -23.60%
EPS -0.19 -1.11 -0.38 -0.41 -4.32 -0.72 -7.45 -54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8189 0.7951 0.5245 0.5084 -1.53 0.00 -1.14 -
Adjusted Per Share Value based on latest NOSH - 109,268
31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 CAGR
RPS 6.07 5.57 5.74 4.52 0.04 0.00 20.44 -22.90%
EPS -0.08 -0.44 -0.15 -0.16 -1.64 -0.28 -2.82 -53.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3238 0.3152 0.2079 0.1987 -0.58 0.00 -0.4321 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - - - -
Price 0.32 0.39 0.30 0.60 0.00 0.00 0.00 -
P/RPS 2.09 2.78 2.07 5.19 0.00 0.00 0.00 -
P/EPS -168.42 -35.14 -78.95 -146.34 0.00 0.00 0.00 -
EY -0.59 -2.85 -1.27 -0.68 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 0.49 0.57 1.18 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 CAGR
Date 30/05/07 24/05/06 19/05/05 09/06/04 30/09/03 - 30/09/02 -
Price 0.31 0.45 0.29 0.29 0.00 0.00 0.00 -
P/RPS 2.02 3.20 2.00 2.51 0.00 0.00 0.00 -
P/EPS -163.16 -40.54 -76.32 -70.73 0.00 0.00 0.00 -
EY -0.61 -2.47 -1.31 -1.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.55 0.57 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