Highlights

[VERSATL] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     112.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,840 54,786 57,518 52,574 65,825 72,338 69,814 -4.00%
  YoY % -9.03% -4.75% 9.40% -20.13% -9.00% 3.62% -
  Horiz. % 71.39% 78.47% 82.39% 75.31% 94.29% 103.62% 100.00%
PBT -15,881 -5,854 -1,150 1,556 -58,319 -25,399 1,678 -
  YoY % -171.28% -409.04% -173.91% 102.67% -129.61% -1,613.65% -
  Horiz. % -946.42% -348.87% -68.53% 92.73% -3,475.51% -1,513.65% 100.00%
Tax -126 -420 1,384 64 45,484 343 -67 7.95%
  YoY % 70.00% -130.35% 2,062.50% -99.86% 13,160.64% 611.94% -
  Horiz. % 188.06% 626.87% -2,065.67% -95.52% -67,886.56% -511.94% 100.00%
NP -16,007 -6,274 234 1,620 -12,835 -25,056 1,611 -
  YoY % -155.13% -2,781.20% -85.56% 112.62% 48.77% -1,655.31% -
  Horiz. % -993.61% -389.45% 14.53% 100.56% -796.71% -1,555.31% 100.00%
NP to SH -16,007 -6,274 234 1,620 -12,835 -25,056 1,611 -
  YoY % -155.13% -2,781.20% -85.56% 112.62% 48.77% -1,655.31% -
  Horiz. % -993.61% -389.45% 14.53% 100.56% -796.71% -1,555.31% 100.00%
Tax Rate - % - % - % -4.11 % - % - % 3.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -103.01% 0.00% 0.00% 100.00%
Total Cost 65,847 61,060 57,284 50,954 78,660 97,394 68,203 -0.43%
  YoY % 7.84% 6.59% 12.42% -35.22% -19.24% 42.80% -
  Horiz. % 96.55% 89.53% 83.99% 74.71% 115.33% 142.80% 100.00%
Net Worth 57,549 48,694 54,600 54,369 53,110 65,267 90,569 -5.35%
  YoY % 18.18% -10.82% 0.42% 2.37% -18.63% -27.94% -
  Horiz. % 63.54% 53.77% 60.29% 60.03% 58.64% 72.06% 100.00%
Dividend
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,549 48,694 54,600 54,369 53,110 65,267 90,569 -5.35%
  YoY % 18.18% -10.82% 0.42% 2.37% -18.63% -27.94% -
  Horiz. % 63.54% 53.77% 60.29% 60.03% 58.64% 72.06% 100.00%
NOSH 110,672 110,670 111,428 110,958 110,646 110,622 110,659 0.00%
  YoY % 0.00% -0.68% 0.42% 0.28% 0.02% -0.03% -
  Horiz. % 100.01% 100.01% 100.70% 100.27% 99.99% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -32.12 % -11.45 % 0.41 % 3.08 % -19.50 % -34.64 % 2.31 % -
  YoY % -180.52% -2,892.68% -86.69% 115.79% 43.71% -1,599.57% -
  Horiz. % -1,390.48% -495.67% 17.75% 133.33% -844.16% -1,499.57% 100.00%
ROE -27.81 % -12.88 % 0.43 % 2.98 % -24.17 % -38.39 % 1.78 % -
  YoY % -115.92% -3,095.35% -85.57% 112.33% 37.04% -2,256.74% -
  Horiz. % -1,562.36% -723.60% 24.16% 167.42% -1,357.87% -2,156.74% 100.00%
Per Share
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.03 49.50 51.62 47.38 59.49 65.39 63.27 -4.04%
  YoY % -9.03% -4.11% 8.95% -20.36% -9.02% 3.35% -
  Horiz. % 71.17% 78.24% 81.59% 74.89% 94.03% 103.35% 100.00%
EPS -14.47 -5.67 0.21 1.46 -11.60 -22.65 1.46 -
  YoY % -155.20% -2,800.00% -85.62% 112.59% 48.79% -1,651.37% -
  Horiz. % -991.10% -388.36% 14.38% 100.00% -794.52% -1,551.37% 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 0.5200 0.4400 0.4900 0.4900 0.4800 0.5900 0.8208 -5.38%
  YoY % 18.18% -10.20% 0.00% 2.08% -18.64% -28.12% -
  Horiz. % 63.35% 53.61% 59.70% 59.70% 58.48% 71.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.10 38.59 40.51 37.03 46.36 50.95 49.17 -4.00%
  YoY % -9.04% -4.74% 9.40% -20.13% -9.01% 3.62% -
  Horiz. % 71.38% 78.48% 82.39% 75.31% 94.29% 103.62% 100.00%
EPS -11.27 -4.42 0.16 1.14 -9.04 -17.65 1.13 -
  YoY % -154.98% -2,862.50% -85.96% 112.61% 48.78% -1,661.95% -
  Horiz. % -997.35% -391.15% 14.16% 100.88% -800.00% -1,561.95% 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 0.4053 0.3430 0.3846 0.3829 0.3741 0.4597 0.6379 -5.35%
  YoY % 18.16% -10.82% 0.44% 2.35% -18.62% -27.94% -
  Horiz. % 63.54% 53.77% 60.29% 60.03% 58.65% 72.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/15 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.7500 0.4300 0.1200 0.1600 0.2300 0.2300 0.3400 -
P/RPS 1.67 0.87 0.23 0.34 0.39 0.35 0.54 14.66%
  YoY % 91.95% 278.26% -32.35% -12.82% 11.43% -35.19% -
  Horiz. % 309.26% 161.11% 42.59% 62.96% 72.22% 64.81% 100.00%
P/EPS -5.19 -7.58 57.14 10.96 -1.98 -1.02 23.29 -
  YoY % 31.53% -113.27% 421.35% 653.54% -94.12% -104.38% -
  Horiz. % -22.28% -32.55% 245.34% 47.06% -8.50% -4.38% 100.00%
EY -19.28 -13.18 1.75 9.13 -50.43 -98.48 4.29 -
  YoY % -46.28% -853.14% -80.83% 118.10% 48.79% -2,395.57% -
  Horiz. % -449.42% -307.23% 40.79% 212.82% -1,175.52% -2,295.57% 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 1.44 0.98 0.24 0.33 0.48 0.39 0.41 16.44%
  YoY % 46.94% 308.33% -27.27% -31.25% 23.08% -4.88% -
  Horiz. % 351.22% 239.02% 58.54% 80.49% 117.07% 95.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/05/15 29/02/12 28/02/11 24/02/10 25/02/09 25/04/08 28/02/07 -
Price 0.7800 0.3500 0.1300 0.1500 0.1700 0.2400 0.2900 -
P/RPS 1.73 0.71 0.25 0.32 0.29 0.37 0.46 17.41%
  YoY % 143.66% 184.00% -21.87% 10.34% -21.62% -19.57% -
  Horiz. % 376.09% 154.35% 54.35% 69.57% 63.04% 80.43% 100.00%
P/EPS -5.39 -6.17 61.90 10.27 -1.47 -1.06 19.86 -
  YoY % 12.64% -109.97% 502.73% 798.64% -38.68% -105.34% -
  Horiz. % -27.14% -31.07% 311.68% 51.71% -7.40% -5.34% 100.00%
EY -18.54 -16.20 1.62 9.73 -68.24 -94.38 5.03 -
  YoY % -14.44% -1,100.00% -83.35% 114.26% 27.70% -1,976.34% -
  Horiz. % -368.59% -322.07% 32.21% 193.44% -1,356.66% -1,876.34% 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 1.50 0.80 0.27 0.31 0.35 0.41 0.35 19.29%
  YoY % 87.50% 196.30% -12.90% -11.43% -14.63% 17.14% -
  Horiz. % 428.57% 228.57% 77.14% 88.57% 100.00% 117.14% 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