[VERSATL] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -2311.43%
YoY- -300.48%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Revenue 59,302 73,361 71,202 67,685 64,342 21,477 5,448 52.34%
PBT -43,968 -40,834 2,756 -724 1,105 14,479 -15,163 20.64%
Tax 29,971 15,928 -125 -120 -684 -40,354 -792 -
NP -13,997 -24,906 2,631 -844 421 -25,875 -15,955 -2.28%
-
NP to SH -13,997 -24,906 2,631 -844 421 -25,881 -15,955 -2.28%
-
Tax Rate - - 4.54% - 61.90% 278.71% - -
Total Cost 73,299 98,267 68,571 68,529 63,921 47,352 21,403 24.24%
-
Net Worth 5,173 70,799 90,509 88,105 58,109 55,552 -162,137 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Net Worth 5,173 70,799 90,509 88,105 58,109 55,552 -162,137 -
NOSH 11,008 119,999 110,526 110,810 110,789 109,268 105,972 -32.92%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
NP Margin -23.60% -33.95% 3.70% -1.25% 0.65% -120.48% -292.86% -
ROE -270.54% -35.18% 2.91% -0.96% 0.72% -46.59% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
RPS 538.71 61.13 64.42 61.08 58.08 19.66 5.14 127.11%
EPS -127.15 -20.76 2.38 -0.76 0.38 -23.69 -15.06 45.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.59 0.8189 0.7951 0.5245 0.5084 -1.53 -
Adjusted Per Share Value based on latest NOSH - 110,810
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
RPS 21.17 26.19 25.42 24.16 22.97 7.67 1.95 52.27%
EPS -5.00 -8.89 0.94 -0.30 0.15 -9.24 -5.70 -2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.2528 0.3231 0.3146 0.2075 0.1983 -0.5789 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.14 0.29 0.32 0.39 0.30 0.60 0.00 -
P/RPS 0.03 0.47 0.50 0.64 0.52 3.05 0.00 -
P/EPS -0.11 -1.40 13.44 -51.20 78.95 -2.53 0.00 -
EY -908.23 -71.57 7.44 -1.95 1.27 -39.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.39 0.49 0.57 1.18 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Date 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 - - -
Price 0.14 0.20 0.31 0.45 0.29 0.00 0.00 -
P/RPS 0.03 0.33 0.48 0.74 0.50 0.00 0.00 -
P/EPS -0.11 -0.96 13.02 -59.08 76.32 0.00 0.00 -
EY -908.23 -103.78 7.68 -1.69 1.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.38 0.57 0.55 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