[VERSATL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -64.22%
YoY- 2.79%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 CAGR
Revenue 69,814 68,151 60,944 8,838 53,231 148,440 184,895 -18.81%
PBT 1,678 216 934 14,771 -23,420 -26,316 48,732 -51.36%
Tax -67 -251 -540 -40,352 -792 0 1,084 -
NP 1,611 -35 394 -25,581 -24,212 -26,316 49,816 -52.00%
-
NP to SH 1,611 -35 388 -25,581 -24,212 -26,316 49,816 -52.00%
-
Tax Rate 3.99% 116.20% 57.82% 273.18% - - -2.22% -
Total Cost 68,203 68,186 60,550 34,419 77,443 174,756 135,079 -13.60%
-
Net Worth 90,829 88,692 58,093 9,180 -155,828 0 -113,393 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 CAGR
Net Worth 90,829 88,692 58,093 9,180 -155,828 0 -113,393 -
NOSH 110,659 109,999 110,612 18,021 106,006 106,007 105,975 0.92%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 CAGR
NP Margin 2.31% -0.05% 0.65% -289.44% -45.48% -17.73% 26.94% -
ROE 1.77% -0.04% 0.67% -278.65% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 CAGR
RPS 63.09 61.96 55.10 49.04 50.22 140.03 174.47 -19.55%
EPS 1.46 -0.03 0.35 -141.94 -22.84 -24.82 47.01 -52.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8208 0.8063 0.5252 0.5094 -1.47 0.00 -1.07 -
Adjusted Per Share Value based on latest NOSH - 18,021
31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 CAGR
RPS 24.97 24.38 21.80 3.16 19.04 53.10 66.14 -18.81%
EPS 0.58 -0.01 0.14 -9.15 -8.66 -9.41 17.82 -51.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3249 0.3173 0.2078 0.0328 -0.5575 0.00 -0.4056 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.34 0.30 0.35 0.85 0.00 0.00 0.00 -
P/RPS 0.54 0.48 0.64 1.73 0.00 0.00 0.00 -
P/EPS 23.35 -942.86 99.78 -0.60 0.00 0.00 0.00 -
EY 4.28 -0.11 1.00 -166.99 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.67 1.67 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 31/12/02 30/04/02 CAGR
Date 28/02/07 24/02/06 23/02/05 - - - 28/06/02 -
Price 0.29 0.34 0.31 0.00 0.00 0.00 0.00 -
P/RPS 0.46 0.55 0.56 0.00 0.00 0.00 0.00 -
P/EPS 19.92 -1,068.57 88.38 0.00 0.00 0.00 0.00 -
EY 5.02 -0.09 1.13 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 0.35 0.42 0.59 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