Highlights

[VERSATL] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -67.91%    YoY -     16.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 0 59,168 55,798 58,133 50,780 67,682 74,336 -
  YoY % 0.00% 6.04% -4.02% 14.48% -24.97% -8.95% -
  Horiz. % 0.00% 79.60% 75.06% 78.20% 68.31% 91.05% 100.00%
PBT 0 -856 -4,610 -1,800 -2,156 -59,576 1,452 -
  YoY % 0.00% 81.43% -156.15% 16.51% 96.38% -4,203.03% -
  Horiz. % 0.00% -58.95% -317.54% -123.97% -148.48% -4,103.03% 100.00%
Tax 0 0 -9 0 0 58,862 -269 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 21,954.90% -
  Horiz. % -0.00% -0.00% 3.47% -0.00% -0.00% -21,854.90% 100.00%
NP 0 -856 -4,620 -1,800 -2,156 -713 1,182 -
  YoY % 0.00% 81.47% -156.67% 16.51% -202.24% -160.32% -
  Horiz. % 0.00% -72.38% -390.64% -152.20% -182.30% -60.32% 100.00%
NP to SH 0 -856 -4,620 -1,800 -2,156 -713 1,182 -
  YoY % 0.00% 81.47% -156.67% 16.51% -202.24% -160.32% -
  Horiz. % 0.00% -72.38% -390.64% -152.20% -182.30% -60.32% 100.00%
Tax Rate - % - % - % - % - % - % 18.55 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 0 60,024 60,418 59,933 52,936 68,395 73,153 -
  YoY % 0.00% -0.65% 0.81% 13.22% -22.60% -6.50% -
  Horiz. % 0.00% 82.05% 82.59% 81.93% 72.36% 93.50% 100.00%
Net Worth 70,916 49,810 50,923 53,114 50,946 65,760 91,893 -4.06%
  YoY % 42.37% -2.19% -4.13% 4.26% -22.53% -28.44% -
  Horiz. % 77.17% 54.20% 55.42% 57.80% 55.44% 71.56% 100.00%
Dividend
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 70,916 49,810 50,923 53,114 50,946 65,760 91,893 -4.06%
  YoY % 42.37% -2.19% -4.13% 4.26% -22.53% -28.44% -
  Horiz. % 77.17% 54.20% 55.42% 57.80% 55.44% 71.56% 100.00%
NOSH 110,806 110,689 110,702 110,655 110,753 111,458 110,874 -0.01%
  YoY % 0.11% -0.01% 0.04% -0.09% -0.63% 0.53% -
  Horiz. % 99.94% 99.83% 99.84% 99.80% 99.89% 100.53% 100.00%
Ratio Analysis
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin - % -1.45 % -8.28 % -3.10 % -4.25 % -1.05 % 1.59 % -
  YoY % 0.00% 82.49% -167.10% 27.06% -304.76% -166.04% -
  Horiz. % 0.00% -91.19% -520.75% -194.97% -267.30% -66.04% 100.00%
ROE - % -1.72 % -9.07 % -3.39 % -4.23 % -1.08 % 1.29 % -
  YoY % 0.00% 81.04% -167.55% 19.86% -291.67% -183.72% -
  Horiz. % 0.00% -133.33% -703.10% -262.79% -327.91% -83.72% 100.00%
Per Share
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS - 53.45 50.40 52.54 45.85 60.72 67.04 -
  YoY % 0.00% 6.05% -4.07% 14.59% -24.49% -9.43% -
  Horiz. % 0.00% 79.73% 75.18% 78.37% 68.39% 90.57% 100.00%
EPS 0.00 -0.77 -4.17 -1.63 -1.95 -0.64 1.07 -
  YoY % 0.00% 81.53% -155.83% 16.41% -204.69% -159.81% -
  Horiz. % 0.00% -71.96% -389.72% -152.34% -182.24% -59.81% 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 0.6400 0.4500 0.4600 0.4800 0.4600 0.5900 0.8288 -4.05%
  YoY % 42.22% -2.17% -4.17% 4.35% -22.03% -28.81% -
  Horiz. % 77.22% 54.30% 55.50% 57.92% 55.50% 71.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS - 23.24 21.91 22.83 19.94 26.58 29.19 -
  YoY % 0.00% 6.07% -4.03% 14.49% -24.98% -8.94% -
  Horiz. % 0.00% 79.62% 75.06% 78.21% 68.31% 91.06% 100.00%
EPS 0.00 -0.34 -1.81 -0.71 -0.85 -0.28 0.46 -
  YoY % 0.00% 81.22% -154.93% 16.47% -203.57% -160.87% -
  Horiz. % 0.00% -73.91% -393.48% -154.35% -184.78% -60.87% 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 0.2785 0.1956 0.2000 0.2086 0.2001 0.2583 0.3609 -4.06%
  YoY % 42.38% -2.20% -4.12% 4.25% -22.53% -28.43% -
  Horiz. % 77.17% 54.20% 55.42% 57.80% 55.44% 71.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4350 0.2500 0.1000 0.1400 0.1400 0.1300 0.2800 -
P/RPS 0.00 0.47 0.20 0.27 0.31 0.21 0.42 -
  YoY % 0.00% 135.00% -25.93% -12.90% 47.62% -50.00% -
  Horiz. % 0.00% 111.90% 47.62% 64.29% 73.81% 50.00% 100.00%
P/EPS 0.00 -32.33 -2.40 -8.61 -7.19 -20.31 26.25 -
  YoY % 0.00% -1,247.08% 72.13% -19.75% 64.60% -177.37% -
  Horiz. % 0.00% -123.16% -9.14% -32.80% -27.39% -77.37% 100.00%
EY 0.00 -3.09 -41.73 -11.62 -13.90 -4.92 3.81 -
  YoY % 0.00% 92.60% -259.12% 16.40% -182.52% -229.13% -
  Horiz. % 0.00% -81.10% -1,095.28% -304.99% -364.83% -129.13% 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 0.68 0.56 0.22 0.29 0.30 0.22 0.34 11.71%
  YoY % 21.43% 154.55% -24.14% -3.33% 36.36% -35.29% -
  Horiz. % 200.00% 164.71% 64.71% 85.29% 88.24% 64.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/02/14 26/11/12 29/11/11 25/11/10 24/11/09 25/11/08 27/11/07 -
Price 0.4200 0.2400 0.2900 0.1200 0.2000 0.2700 0.2900 -
P/RPS 0.00 0.45 0.58 0.23 0.44 0.44 0.43 -
  YoY % 0.00% -22.41% 152.17% -47.73% 0.00% 2.33% -
  Horiz. % 0.00% 104.65% 134.88% 53.49% 102.33% 102.33% 100.00%
P/EPS 0.00 -31.03 -6.95 -7.38 -10.27 -42.19 27.19 -
  YoY % 0.00% -346.47% 5.83% 28.14% 75.66% -255.17% -
  Horiz. % 0.00% -114.12% -25.56% -27.14% -37.77% -155.17% 100.00%
EY 0.00 -3.22 -14.39 -13.56 -9.73 -2.37 3.68 -
  YoY % 0.00% 77.62% -6.12% -39.36% -310.55% -164.40% -
  Horiz. % 0.00% -87.50% -391.03% -368.48% -264.40% -64.40% 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 0.66 0.53 0.63 0.25 0.43 0.46 0.35 10.67%
  YoY % 24.53% -15.87% 152.00% -41.86% -6.52% 31.43% -
  Horiz. % 188.57% 151.43% 180.00% 71.43% 122.86% 131.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

270  278  532  1432 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.265+0.215 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.115+0.045 
 ENCORP 0.3250.00 
 FOCUS 0.045+0.005 
 HEXIND-WA 0.095-0.015 
 QES 0.890.00 
 SKPRES-WB 0.195-0.02 
 HSI-CIK 0.165-0.01 
PARTNERS & BROKERS