[VERSATL] YoY TTM Result on 31-Jan-2003 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -22.94%
YoY- -167.72%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 66,132 53,466 5,448 172,324 192,565 185,591 165,478 -14.93%
PBT 554 20,051 -15,577 -32,353 46,693 -27,182 -2,160 -
Tax -520 -40,634 0 0 10,075 27,182 6,608 -
NP 34 -20,583 -15,577 -32,353 56,768 0 4,448 -57.67%
-
NP to SH 34 -20,589 -15,577 -32,353 47,777 -27,182 -5,756 -
-
Tax Rate 93.86% 202.65% - - -21.58% - - -
Total Cost 66,098 74,049 21,025 204,677 135,797 185,591 161,030 -14.53%
-
Net Worth 60,548 55,311 0 -146,325 -104,705 -152,652 -131,579 -
Dividend
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 60,548 55,311 0 -146,325 -104,705 -152,652 -131,579 -
NOSH 114,285 106,923 111,891 106,032 104,705 106,008 106,112 1.31%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 0.05% -38.50% -285.92% -18.77% 29.48% 0.00% 2.69% -
ROE 0.06% -37.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 57.87 50.00 4.87 162.52 183.91 175.07 155.95 -16.04%
EPS 0.03 -19.26 -13.92 -30.51 45.63 -25.64 -5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5298 0.5173 0.00 -1.38 -1.00 -1.44 -1.24 -
Adjusted Per Share Value based on latest NOSH - 106,032
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 23.66 19.13 1.95 61.65 68.89 66.39 59.20 -14.93%
EPS 0.01 -7.37 -5.57 -11.57 17.09 -9.72 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.1979 0.00 -0.5235 -0.3746 -0.5461 -0.4707 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/09/05 30/09/04 - - - - - -
Price 0.30 0.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.52 0.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1,008.40 -1.87 0.00 0.00 0.00 0.00 0.00 -
EY 0.10 -53.49 0.00 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 0.57 0.70 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 24/11/05 30/11/04 - - 03/05/02 30/03/01 - -
Price 0.31 0.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1,042.02 -1.87 0.00 0.00 0.00 0.00 0.00 -
EY 0.10 -53.49 0.00 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 0.59 0.70 0.00 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