Highlights

[VERSATL] YoY Annualized Quarter Result on 2008-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -46.67%    YoY -     -4,500.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 56,312 60,574 49,308 68,608 70,360 67,424 65,776 -2.55%
  YoY % -7.04% 22.85% -28.13% -2.49% 4.35% 2.51% -
  Horiz. % 85.61% 92.09% 74.96% 104.31% 106.97% 102.51% 100.00%
PBT -2,334 -1,072 -2,778 -60,496 296 -3,526 -450 31.55%
  YoY % -117.72% 61.41% 95.41% -20,537.84% 108.39% -683.56% -
  Horiz. % 518.67% 238.22% 617.33% 13,443.56% -65.78% 783.56% 100.00%
Tax 0 0 0 60,144 -288 -62 -406 -
  YoY % 0.00% 0.00% 0.00% 20,983.33% -364.52% 84.73% -
  Horiz. % -0.00% -0.00% -0.00% -14,813.79% 70.94% 15.27% 100.00%
NP -2,334 -1,072 -2,778 -352 8 -3,588 -856 18.19%
  YoY % -117.72% 61.41% -689.20% -4,500.00% 100.22% -319.16% -
  Horiz. % 272.66% 125.23% 324.53% 41.12% -0.93% 419.16% 100.00%
NP to SH -2,334 -1,072 -2,778 -352 8 -3,588 -856 18.19%
  YoY % -117.72% 61.41% -689.20% -4,500.00% 100.22% -319.16% -
  Horiz. % 272.66% 125.23% 324.53% 41.12% -0.93% 419.16% 100.00%
Tax Rate - % - % - % - % 97.30 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 58,646 61,646 52,086 68,960 70,352 71,012 66,632 -2.10%
  YoY % -4.87% 18.35% -24.47% -1.98% -0.93% 6.57% -
  Horiz. % 88.01% 92.52% 78.17% 103.49% 105.58% 106.57% 100.00%
Net Worth 52,845 54,716 51,811 64,899 90,731 87,485 57,889 -1.51%
  YoY % -3.42% 5.61% -20.17% -28.47% 3.71% 51.12% -
  Horiz. % 91.29% 94.52% 89.50% 112.11% 156.73% 151.12% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 52,845 54,716 51,811 64,899 90,731 87,485 57,889 -1.51%
  YoY % -3.42% 5.61% -20.17% -28.47% 3.71% 51.12% -
  Horiz. % 91.29% 94.52% 89.50% 112.11% 156.73% 151.12% 100.00%
NOSH 110,094 111,666 110,238 110,000 110,526 110,740 109,743 0.05%
  YoY % -1.41% 1.30% 0.22% -0.48% -0.19% 0.91% -
  Horiz. % 100.32% 101.75% 100.45% 100.23% 100.71% 100.91% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -4.14 % -1.77 % -5.63 % -0.51 % 0.01 % -5.32 % -1.30 % 21.28%
  YoY % -133.90% 68.56% -1,003.92% -5,200.00% 100.19% -309.23% -
  Horiz. % 318.46% 136.15% 433.08% 39.23% -0.77% 409.23% 100.00%
ROE -4.42 % -1.96 % -5.36 % -0.54 % 0.01 % -4.10 % -1.48 % 19.99%
  YoY % -125.51% 63.43% -892.59% -5,500.00% 100.24% -177.03% -
  Horiz. % 298.65% 132.43% 362.16% 36.49% -0.68% 277.03% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 51.15 54.25 44.73 62.37 63.66 60.88 59.94 -2.61%
  YoY % -5.71% 21.28% -28.28% -2.03% 4.57% 1.57% -
  Horiz. % 85.34% 90.51% 74.62% 104.05% 106.21% 101.57% 100.00%
EPS -2.12 -0.96 -2.52 -0.32 0.00 -3.24 -0.78 18.12%
  YoY % -120.83% 61.90% -687.50% 0.00% 0.00% -315.38% -
  Horiz. % 271.79% 123.08% 323.08% 41.03% -0.00% 415.38% 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 0.4800 0.4900 0.4700 0.5900 0.8209 0.7900 0.5275 -1.56%
  YoY % -2.04% 4.26% -20.34% -28.13% 3.91% 49.76% -
  Horiz. % 91.00% 92.89% 89.10% 111.85% 155.62% 149.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 39.66 42.66 34.73 48.32 49.56 47.49 46.33 -2.56%
  YoY % -7.03% 22.83% -28.12% -2.50% 4.36% 2.50% -
  Horiz. % 85.60% 92.08% 74.96% 104.30% 106.97% 102.50% 100.00%
EPS -1.64 -0.76 -1.96 -0.25 0.01 -2.53 -0.60 18.24%
  YoY % -115.79% 61.22% -684.00% -2,600.00% 100.40% -321.67% -
  Horiz. % 273.33% 126.67% 326.67% 41.67% -1.67% 421.67% 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 0.3722 0.3854 0.3649 0.4571 0.6390 0.6162 0.4077 -1.51%
  YoY % -3.43% 5.62% -20.17% -28.47% 3.70% 51.14% -
  Horiz. % 91.29% 94.53% 89.50% 112.12% 156.73% 151.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.1200 0.1600 0.1600 0.2100 0.3200 0.8300 0.3400 -
P/RPS 0.23 0.29 0.36 0.34 0.50 1.36 0.57 -14.03%
  YoY % -20.69% -19.44% 5.88% -32.00% -63.24% 138.60% -
  Horiz. % 40.35% 50.88% 63.16% 59.65% 87.72% 238.60% 100.00%
P/EPS -5.66 -16.67 -6.35 -65.63 4,421.05 -25.62 -43.59 -28.83%
  YoY % 66.05% -162.52% 90.32% -101.48% 17,356.24% 41.23% -
  Horiz. % 12.98% 38.24% 14.57% 150.56% -10,142.35% 58.77% 100.00%
EY -17.67 -6.00 -15.75 -1.52 0.02 -3.90 -2.29 40.55%
  YoY % -194.50% 61.90% -936.18% -7,700.00% 100.51% -70.31% -
  Horiz. % 771.62% 262.01% 687.77% 66.38% -0.87% 170.31% 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 0.25 0.33 0.34 0.36 0.39 1.05 0.64 -14.50%
  YoY % -24.24% -2.94% -5.56% -7.69% -62.86% 64.06% -
  Horiz. % 39.06% 51.56% 53.12% 56.25% 60.94% 164.06% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 08/09/10 26/08/09 26/08/08 29/08/07 30/08/06 22/08/05 -
Price 0.1200 0.1400 0.1400 0.2500 0.2900 0.3100 0.3400 -
P/RPS 0.23 0.26 0.31 0.40 0.46 0.51 0.57 -14.03%
  YoY % -11.54% -16.13% -22.50% -13.04% -9.80% -10.53% -
  Horiz. % 40.35% 45.61% 54.39% 70.18% 80.70% 89.47% 100.00%
P/EPS -5.66 -14.58 -5.56 -78.13 4,006.58 -9.57 -43.59 -28.83%
  YoY % 61.18% -162.23% 92.88% -101.95% 41,966.04% 78.05% -
  Horiz. % 12.98% 33.45% 12.76% 179.24% -9,191.51% 21.95% 100.00%
EY -17.67 -6.86 -18.00 -1.28 0.02 -10.45 -2.29 40.55%
  YoY % -157.58% 61.89% -1,306.25% -6,500.00% 100.19% -356.33% -
  Horiz. % 771.62% 299.56% 786.03% 55.90% -0.87% 456.33% 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 0.25 0.29 0.30 0.42 0.35 0.39 0.64 -14.50%
  YoY % -13.79% -3.33% -28.57% 20.00% -10.26% -39.06% -
  Horiz. % 39.06% 45.31% 46.88% 65.62% 54.69% 60.94% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers