Highlights

[VERSATL] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     43.21%    YoY -     -689.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 55,628 56,312 60,574 49,308 68,608 70,360 67,424 -3.15%
  YoY % -1.21% -7.04% 22.85% -28.13% -2.49% 4.35% -
  Horiz. % 82.50% 83.52% 89.84% 73.13% 101.76% 104.35% 100.00%
PBT -208 -2,334 -1,072 -2,778 -60,496 296 -3,526 -37.58%
  YoY % 91.09% -117.72% 61.41% 95.41% -20,537.84% 108.39% -
  Horiz. % 5.90% 66.19% 30.40% 78.79% 1,715.71% -8.39% 100.00%
Tax 0 0 0 0 60,144 -288 -62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 20,983.33% -364.52% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -97,006.45% 464.52% 100.00%
NP -208 -2,334 -1,072 -2,778 -352 8 -3,588 -37.76%
  YoY % 91.09% -117.72% 61.41% -689.20% -4,500.00% 100.22% -
  Horiz. % 5.80% 65.05% 29.88% 77.42% 9.81% -0.22% 100.00%
NP to SH -208 -2,334 -1,072 -2,778 -352 8 -3,588 -37.76%
  YoY % 91.09% -117.72% 61.41% -689.20% -4,500.00% 100.22% -
  Horiz. % 5.80% 65.05% 29.88% 77.42% 9.81% -0.22% 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% 0.00% 100.00% -
Total Cost 55,836 58,646 61,646 52,086 68,960 70,352 71,012 -3.92%
  YoY % -4.79% -4.87% 18.35% -24.47% -1.98% -0.93% -
  Horiz. % 78.63% 82.59% 86.81% 73.35% 97.11% 99.07% 100.00%
Net Worth 51,999 52,845 54,716 51,811 64,899 90,731 87,485 -8.30%
  YoY % -1.60% -3.42% 5.61% -20.17% -28.47% 3.71% -
  Horiz. % 59.44% 60.40% 62.54% 59.22% 74.18% 103.71% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 51,999 52,845 54,716 51,811 64,899 90,731 87,485 -8.30%
  YoY % -1.60% -3.42% 5.61% -20.17% -28.47% 3.71% -
  Horiz. % 59.44% 60.40% 62.54% 59.22% 74.18% 103.71% 100.00%
NOSH 115,555 110,094 111,666 110,238 110,000 110,526 110,740 0.71%
  YoY % 4.96% -1.41% 1.30% 0.22% -0.48% -0.19% -
  Horiz. % 104.35% 99.42% 100.84% 99.55% 99.33% 99.81% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.37 % -4.14 % -1.77 % -5.63 % -0.51 % 0.01 % -5.32 % -35.85%
  YoY % 91.06% -133.90% 68.56% -1,003.92% -5,200.00% 100.19% -
  Horiz. % 6.95% 77.82% 33.27% 105.83% 9.59% -0.19% 100.00%
ROE -0.40 % -4.42 % -1.96 % -5.36 % -0.54 % 0.01 % -4.10 % -32.13%
  YoY % 90.95% -125.51% 63.43% -892.59% -5,500.00% 100.24% -
  Horiz. % 9.76% 107.80% 47.80% 130.73% 13.17% -0.24% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.14 51.15 54.25 44.73 62.37 63.66 60.88 -3.83%
  YoY % -5.88% -5.71% 21.28% -28.28% -2.03% 4.57% -
  Horiz. % 79.07% 84.02% 89.11% 73.47% 102.45% 104.57% 100.00%
EPS -0.18 -2.12 -0.96 -2.52 -0.32 0.00 -3.24 -38.20%
  YoY % 91.51% -120.83% 61.90% -687.50% 0.00% 0.00% -
  Horiz. % 5.56% 65.43% 29.63% 77.78% 9.88% -0.00% 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 0.4500 0.4800 0.4900 0.4700 0.5900 0.8209 0.7900 -8.95%
  YoY % -6.25% -2.04% 4.26% -20.34% -28.13% 3.91% -
  Horiz. % 56.96% 60.76% 62.03% 59.49% 74.68% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.18 39.66 42.66 34.73 48.32 49.56 47.49 -3.15%
  YoY % -1.21% -7.03% 22.83% -28.12% -2.50% 4.36% -
  Horiz. % 82.50% 83.51% 89.83% 73.13% 101.75% 104.36% 100.00%
EPS -0.15 -1.64 -0.76 -1.96 -0.25 0.01 -2.53 -37.53%
  YoY % 90.85% -115.79% 61.22% -684.00% -2,600.00% 100.40% -
  Horiz. % 5.93% 64.82% 30.04% 77.47% 9.88% -0.40% 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 0.3662 0.3722 0.3854 0.3649 0.4571 0.6390 0.6162 -8.30%
  YoY % -1.61% -3.43% 5.62% -20.17% -28.47% 3.70% -
  Horiz. % 59.43% 60.40% 62.54% 59.22% 74.18% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.2800 0.1200 0.1600 0.1600 0.2100 0.3200 0.8300 -
P/RPS 0.58 0.23 0.29 0.36 0.34 0.50 1.36 -13.23%
  YoY % 152.17% -20.69% -19.44% 5.88% -32.00% -63.24% -
  Horiz. % 42.65% 16.91% 21.32% 26.47% 25.00% 36.76% 100.00%
P/EPS -155.56 -5.66 -16.67 -6.35 -65.63 4,421.05 -25.62 35.03%
  YoY % -2,648.41% 66.05% -162.52% 90.32% -101.48% 17,356.24% -
  Horiz. % 607.18% 22.09% 65.07% 24.79% 256.17% -17,256.24% 100.00%
EY -0.64 -17.67 -6.00 -15.75 -1.52 0.02 -3.90 -25.99%
  YoY % 96.38% -194.50% 61.90% -936.18% -7,700.00% 100.51% -
  Horiz. % 16.41% 453.08% 153.85% 403.85% 38.97% -0.51% 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 0.62 0.25 0.33 0.34 0.36 0.39 1.05 -8.40%
  YoY % 148.00% -24.24% -2.94% -5.56% -7.69% -62.86% -
  Horiz. % 59.05% 23.81% 31.43% 32.38% 34.29% 37.14% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 08/09/10 26/08/09 26/08/08 29/08/07 30/08/06 -
Price 0.2600 0.1200 0.1400 0.1400 0.2500 0.2900 0.3100 -
P/RPS 0.54 0.23 0.26 0.31 0.40 0.46 0.51 0.96%
  YoY % 134.78% -11.54% -16.13% -22.50% -13.04% -9.80% -
  Horiz. % 105.88% 45.10% 50.98% 60.78% 78.43% 90.20% 100.00%
P/EPS -144.44 -5.66 -14.58 -5.56 -78.13 4,006.58 -9.57 57.14%
  YoY % -2,451.94% 61.18% -162.23% 92.88% -101.95% 41,966.04% -
  Horiz. % 1,509.30% 59.14% 152.35% 58.10% 816.41% -41,866.04% 100.00%
EY -0.69 -17.67 -6.86 -18.00 -1.28 0.02 -10.45 -36.40%
  YoY % 96.10% -157.58% 61.89% -1,306.25% -6,500.00% 100.19% -
  Horiz. % 6.60% 169.09% 65.65% 172.25% 12.25% -0.19% 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 0.58 0.25 0.29 0.30 0.42 0.35 0.39 6.83%
  YoY % 132.00% -13.79% -3.33% -28.57% 20.00% -10.26% -
  Horiz. % 148.72% 64.10% 74.36% 76.92% 107.69% 89.74% 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.
 


 

213  427  564  942 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235-0.015 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH 0.215+0.025 
 REACH-WA 0.065+0.01 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers