[VERSATL] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -202.94%
YoY- -109.02%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Revenue 65,824 72,415 69,814 68,151 60,944 8,838 53,231 3.81%
PBT -58,318 -25,398 1,678 216 934 14,771 -23,420 17.43%
Tax 45,484 342 -67 -251 -540 -40,352 -792 -
NP -12,834 -25,056 1,611 -35 394 -25,581 -24,212 -10.57%
-
NP to SH -12,834 -25,056 1,611 -35 388 -25,581 -24,212 -10.57%
-
Tax Rate - - 3.99% 116.20% 57.82% 273.18% - -
Total Cost 78,658 97,471 68,203 68,186 60,550 34,419 77,443 0.27%
-
Net Worth 53,093 65,759 90,829 88,692 58,093 9,180 -155,828 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Net Worth 53,093 65,759 90,829 88,692 58,093 9,180 -155,828 -
NOSH 110,611 110,631 110,659 109,999 110,612 18,021 106,006 0.75%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
NP Margin -19.50% -34.60% 2.31% -0.05% 0.65% -289.44% -45.48% -
ROE -24.17% -38.10% 1.77% -0.04% 0.67% -278.65% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
RPS 59.51 65.46 63.09 61.96 55.10 49.04 50.22 3.03%
EPS -11.60 -22.65 1.46 -0.03 0.35 -141.94 -22.84 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.5944 0.8208 0.8063 0.5252 0.5094 -1.47 -
Adjusted Per Share Value based on latest NOSH - 109,999
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
RPS 23.50 25.85 24.92 24.33 21.76 3.16 19.00 3.81%
EPS -4.58 -8.95 0.58 -0.01 0.14 -9.13 -8.64 -10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1896 0.2348 0.3243 0.3166 0.2074 0.0328 -0.5563 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.23 0.23 0.34 0.30 0.35 0.85 0.00 -
P/RPS 0.39 0.35 0.54 0.48 0.64 1.73 0.00 -
P/EPS -1.98 -1.02 23.35 -942.86 99.78 -0.60 0.00 -
EY -50.45 -98.47 4.28 -0.11 1.00 -166.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.41 0.37 0.67 1.67 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Date 25/02/09 25/04/08 28/02/07 24/02/06 23/02/05 - - -
Price 0.17 0.24 0.29 0.34 0.31 0.00 0.00 -
P/RPS 0.29 0.37 0.46 0.55 0.56 0.00 0.00 -
P/EPS -1.47 -1.06 19.92 -1,068.57 88.38 0.00 0.00 -
EY -68.25 -94.37 5.02 -0.09 1.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.35 0.42 0.59 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