[VERSATL] YoY TTM Result on 31-Jul-2003 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 34.52%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 31/07/01 CAGR
Revenue 67,685 64,342 21,477 5,448 115,190 177,474 180,343 -18.93%
PBT -724 1,105 14,479 -15,163 -24,459 -19,305 38,578 -
Tax -120 -684 -40,354 -792 -792 1,084 21,565 -
NP -844 421 -25,875 -15,955 -25,251 -18,221 60,143 -
-
NP to SH -844 421 -25,881 -15,955 -25,251 -18,221 38,578 -
-
Tax Rate - 61.90% 278.71% - - - -55.90% -
Total Cost 68,529 63,921 47,352 21,403 140,441 195,695 120,200 -11.33%
-
Net Worth 88,105 58,109 55,552 -162,137 0 -120,794 -102,817 -
Dividend
31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 31/07/01 CAGR
Net Worth 88,105 58,109 55,552 -162,137 0 -120,794 -102,817 -
NOSH 110,810 110,789 109,268 105,972 109,999 105,959 105,997 0.95%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 31/07/01 CAGR
NP Margin -1.25% 0.65% -120.48% -292.86% -21.92% -10.27% 33.35% -
ROE -0.96% 0.72% -46.59% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 31/07/01 CAGR
RPS 61.08 58.08 19.66 5.14 104.72 167.49 170.14 -19.70%
EPS -0.76 0.38 -23.69 -15.06 -22.96 -17.20 36.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7951 0.5245 0.5084 -1.53 0.00 -1.14 -0.97 -
Adjusted Per Share Value based on latest NOSH - 105,972
31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 31/07/01 CAGR
RPS 24.21 23.02 7.68 1.95 41.21 63.49 64.51 -18.93%
EPS -0.30 0.15 -9.26 -5.71 -9.03 -6.52 13.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.2079 0.1987 -0.58 0.00 -0.4321 -0.3678 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 31/07/01 CAGR
Date 31/03/06 31/03/05 31/03/04 - - - - -
Price 0.39 0.30 0.60 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.52 3.05 0.00 0.00 0.00 0.00 -
P/EPS -51.20 78.95 -2.53 0.00 0.00 0.00 0.00 -
EY -1.95 1.27 -39.48 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 0.49 0.57 1.18 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 31/07/02 31/07/01 CAGR
Date 24/05/06 19/05/05 - - - 30/09/02 28/09/01 -
Price 0.45 0.29 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.50 0.00 0.00 0.00 0.00 0.00 -
P/EPS -59.08 76.32 0.00 0.00 0.00 0.00 0.00 -
EY -1.69 1.31 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 0.55 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