Highlights

[VERSATL] YoY Annual (Unaudited) Result on 2007-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend YoY -     -1,655.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 57,518 52,574 65,825 72,338 69,814 68,151 60,944 -0.96%
  YoY % 9.40% -20.13% -9.00% 3.62% 2.44% 11.83% -
  Horiz. % 94.38% 86.27% 108.01% 118.70% 114.55% 111.83% 100.00%
PBT -1,150 1,556 -58,319 -25,399 1,678 216 935 -
  YoY % -173.91% 102.67% -129.61% -1,613.65% 676.85% -76.90% -
  Horiz. % -122.99% 166.42% -6,237.33% -2,716.47% 179.47% 23.10% 100.00%
Tax 1,384 64 45,484 343 -67 -251 -540 -
  YoY % 2,062.50% -99.86% 13,160.64% 611.94% 73.31% 53.52% -
  Horiz. % -256.30% -11.85% -8,422.96% -63.52% 12.41% 46.48% 100.00%
NP 234 1,620 -12,835 -25,056 1,611 -35 395 -8.35%
  YoY % -85.56% 112.62% 48.77% -1,655.31% 4,702.86% -108.86% -
  Horiz. % 59.24% 410.13% -3,249.37% -6,343.29% 407.85% -8.86% 100.00%
NP to SH 234 1,620 -12,835 -25,056 1,611 -35 395 -8.35%
  YoY % -85.56% 112.62% 48.77% -1,655.31% 4,702.86% -108.86% -
  Horiz. % 59.24% 410.13% -3,249.37% -6,343.29% 407.85% -8.86% 100.00%
Tax Rate - % -4.11 % - % - % 3.99 % 116.20 % 57.75 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -96.57% 101.21% -
  Horiz. % 0.00% -7.12% 0.00% 0.00% 6.91% 201.21% 100.00%
Total Cost 57,284 50,954 78,660 97,394 68,203 68,186 60,549 -0.92%
  YoY % 12.42% -35.22% -19.24% 42.80% 0.02% 12.61% -
  Horiz. % 94.61% 84.15% 129.91% 160.85% 112.64% 112.61% 100.00%
Net Worth 54,600 54,369 53,110 65,267 90,569 94,068 57,626 -0.89%
  YoY % 0.42% 2.37% -18.63% -27.94% -3.72% 63.24% -
  Horiz. % 94.75% 94.35% 92.16% 113.26% 157.17% 163.24% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 54,600 54,369 53,110 65,267 90,569 94,068 57,626 -0.89%
  YoY % 0.42% 2.37% -18.63% -27.94% -3.72% 63.24% -
  Horiz. % 94.75% 94.35% 92.16% 113.26% 157.17% 163.24% 100.00%
NOSH 111,428 110,958 110,646 110,622 110,659 116,666 109,722 0.26%
  YoY % 0.42% 0.28% 0.02% -0.03% -5.15% 6.33% -
  Horiz. % 101.56% 101.13% 100.84% 100.82% 100.85% 106.33% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.41 % 3.08 % -19.50 % -34.64 % 2.31 % -0.05 % 0.65 % -7.39%
  YoY % -86.69% 115.79% 43.71% -1,599.57% 4,720.00% -107.69% -
  Horiz. % 63.08% 473.85% -3,000.00% -5,329.23% 355.38% -7.69% 100.00%
ROE 0.43 % 2.98 % -24.17 % -38.39 % 1.78 % -0.04 % 0.69 % -7.58%
  YoY % -85.57% 112.33% 37.04% -2,256.74% 4,550.00% -105.80% -
  Horiz. % 62.32% 431.88% -3,502.90% -5,563.77% 257.97% -5.80% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 51.62 47.38 59.49 65.39 63.27 58.42 55.54 -1.21%
  YoY % 8.95% -20.36% -9.02% 3.35% 8.30% 5.19% -
  Horiz. % 92.94% 85.31% 107.11% 117.73% 113.92% 105.19% 100.00%
EPS 0.21 1.46 -11.60 -22.65 1.46 -0.03 0.36 -8.59%
  YoY % -85.62% 112.59% 48.79% -1,651.37% 4,966.67% -108.33% -
  Horiz. % 58.33% 405.56% -3,222.22% -6,291.67% 405.56% -8.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4900 0.4900 0.4800 0.5900 0.8208 0.8063 0.5252 -1.15%
  YoY % 0.00% 2.08% -18.64% -28.12% 1.80% 53.52% -
  Horiz. % 93.30% 93.30% 91.39% 112.34% 156.28% 153.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.51 37.03 46.36 50.95 49.17 48.00 42.92 -0.96%
  YoY % 9.40% -20.13% -9.01% 3.62% 2.44% 11.84% -
  Horiz. % 94.38% 86.28% 108.01% 118.71% 114.56% 111.84% 100.00%
EPS 0.16 1.14 -9.04 -17.65 1.13 -0.02 0.28 -8.90%
  YoY % -85.96% 112.61% 48.78% -1,661.95% 5,750.00% -107.14% -
  Horiz. % 57.14% 407.14% -3,228.57% -6,303.57% 403.57% -7.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3846 0.3829 0.3741 0.4597 0.6379 0.6625 0.4059 -0.89%
  YoY % 0.44% 2.35% -18.62% -27.94% -3.71% 63.22% -
  Horiz. % 94.75% 94.33% 92.17% 113.25% 157.16% 163.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.1200 0.1600 0.2300 0.2300 0.3400 0.3000 0.3500 -
P/RPS 0.23 0.34 0.39 0.35 0.54 0.51 0.63 -15.45%
  YoY % -32.35% -12.82% 11.43% -35.19% 5.88% -19.05% -
  Horiz. % 36.51% 53.97% 61.90% 55.56% 85.71% 80.95% 100.00%
P/EPS 57.14 10.96 -1.98 -1.02 23.29 -1,000.00 97.22 -8.47%
  YoY % 421.35% 653.54% -94.12% -104.38% 102.33% -1,128.59% -
  Horiz. % 58.77% 11.27% -2.04% -1.05% 23.96% -1,028.59% 100.00%
EY 1.75 9.13 -50.43 -98.48 4.29 -0.10 1.03 9.23%
  YoY % -80.83% 118.10% 48.79% -2,395.57% 4,390.00% -109.71% -
  Horiz. % 169.90% 886.41% -4,896.12% -9,561.17% 416.50% -9.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.33 0.48 0.39 0.41 0.37 0.67 -15.72%
  YoY % -27.27% -31.25% 23.08% -4.88% 10.81% -44.78% -
  Horiz. % 35.82% 49.25% 71.64% 58.21% 61.19% 55.22% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 25/02/09 25/04/08 28/02/07 24/02/06 23/02/05 -
Price 0.1300 0.1500 0.1700 0.2400 0.2900 0.3400 0.3100 -
P/RPS 0.25 0.32 0.29 0.37 0.46 0.58 0.56 -12.57%
  YoY % -21.87% 10.34% -21.62% -19.57% -20.69% 3.57% -
  Horiz. % 44.64% 57.14% 51.79% 66.07% 82.14% 103.57% 100.00%
P/EPS 61.90 10.27 -1.47 -1.06 19.86 -1,133.33 86.11 -5.35%
  YoY % 502.73% 798.64% -38.68% -105.34% 101.75% -1,416.14% -
  Horiz. % 71.88% 11.93% -1.71% -1.23% 23.06% -1,316.14% 100.00%
EY 1.62 9.73 -68.24 -94.38 5.03 -0.09 1.16 5.72%
  YoY % -83.35% 114.26% 27.70% -1,976.34% 5,688.89% -107.76% -
  Horiz. % 139.66% 838.79% -5,882.76% -8,136.21% 433.62% -7.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.31 0.35 0.41 0.35 0.42 0.59 -12.21%
  YoY % -12.90% -11.43% -14.63% 17.14% -16.67% -28.81% -
  Horiz. % 45.76% 52.54% 59.32% 69.49% 59.32% 71.19% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers