Highlights

[VERSATL] YoY Annualized Quarter Result on 2008-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 07-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     99.04%    YoY -     71.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 54,164 56,928 45,532 71,620 67,836 62,284 64,148 -2.78%
  YoY % -4.86% 25.03% -36.43% 5.58% 8.91% -2.91% -
  Horiz. % 84.44% 88.74% 70.98% 111.65% 105.75% 97.09% 100.00%
PBT -2,680 -1,872 -4,892 -62,292 -548 -4,860 -1,100 15.99%
  YoY % -43.16% 61.73% 92.15% -11,267.15% 88.72% -341.82% -
  Horiz. % 243.64% 170.18% 444.73% 5,662.91% 49.82% 441.82% 100.00%
Tax 0 0 0 62,052 -292 -60 -584 -
  YoY % 0.00% 0.00% 0.00% 21,350.69% -386.67% 89.73% -
  Horiz. % -0.00% -0.00% -0.00% -10,625.34% 50.00% 10.27% 100.00%
NP -2,680 -1,872 -4,892 -240 -840 -4,920 -1,684 8.05%
  YoY % -43.16% 61.73% -1,938.33% 71.43% 82.93% -192.16% -
  Horiz. % 159.14% 111.16% 290.50% 14.25% 49.88% 292.16% 100.00%
NP to SH -2,680 -1,872 -4,892 -240 -840 -4,920 -1,684 8.05%
  YoY % -43.16% 61.73% -1,938.33% 71.43% 82.93% -192.16% -
  Horiz. % 159.14% 111.16% 290.50% 14.25% 49.88% 292.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,844 58,800 50,424 71,860 68,676 67,204 65,832 -2.42%
  YoY % -3.33% 16.61% -29.83% 4.64% 2.19% 2.08% -
  Horiz. % 86.35% 89.32% 76.59% 109.16% 104.32% 102.08% 100.00%
Net Worth 53,819 54,600 51,784 70,799 90,509 88,105 58,109 -1.27%
  YoY % -1.43% 5.44% -26.86% -21.78% 2.73% 51.62% -
  Horiz. % 92.62% 93.96% 89.12% 121.84% 155.76% 151.62% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 53,819 54,600 51,784 70,799 90,509 88,105 58,109 -1.27%
  YoY % -1.43% 5.44% -26.86% -21.78% 2.73% 51.62% -
  Horiz. % 92.62% 93.96% 89.12% 121.84% 155.76% 151.62% 100.00%
NOSH 109,836 111,428 110,180 119,999 110,526 110,810 110,789 -0.14%
  YoY % -1.43% 1.13% -8.18% 8.57% -0.26% 0.02% -
  Horiz. % 99.14% 100.58% 99.45% 108.31% 99.76% 100.02% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -4.95 % -3.29 % -10.74 % -0.34 % -1.24 % -7.90 % -2.63 % 11.11%
  YoY % -50.46% 69.37% -3,058.82% 72.58% 84.30% -200.38% -
  Horiz. % 188.21% 125.10% 408.37% 12.93% 47.15% 300.38% 100.00%
ROE -4.98 % -3.43 % -9.45 % -0.34 % -0.93 % -5.58 % -2.90 % 9.43%
  YoY % -45.19% 63.70% -2,679.41% 63.44% 83.33% -92.41% -
  Horiz. % 171.72% 118.28% 325.86% 11.72% 32.07% 192.41% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 49.31 51.09 41.33 59.68 61.38 56.21 57.90 -2.64%
  YoY % -3.48% 23.61% -30.75% -2.77% 9.20% -2.92% -
  Horiz. % 85.16% 88.24% 71.38% 103.07% 106.01% 97.08% 100.00%
EPS -2.44 -1.68 -4.44 -0.20 -0.76 -4.44 -1.52 8.20%
  YoY % -45.24% 62.16% -2,120.00% 73.68% 82.88% -192.11% -
  Horiz. % 160.53% 110.53% 292.11% 13.16% 50.00% 292.11% 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 0.4700 0.5900 0.8189 0.7951 0.5245 -1.13%
  YoY % 0.00% 4.26% -20.34% -27.95% 2.99% 51.59% -
  Horiz. % 93.42% 93.42% 89.61% 112.49% 156.13% 151.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 38.15 40.10 32.07 50.44 47.78 43.87 45.18 -2.78%
  YoY % -4.86% 25.04% -36.42% 5.57% 8.91% -2.90% -
  Horiz. % 84.44% 88.76% 70.98% 111.64% 105.75% 97.10% 100.00%
EPS -1.89 -1.32 -3.45 -0.17 -0.59 -3.47 -1.19 8.01%
  YoY % -43.18% 61.74% -1,929.41% 71.19% 83.00% -191.60% -
  Horiz. % 158.82% 110.92% 289.92% 14.29% 49.58% 291.60% 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 0.3791 0.3846 0.3647 0.4987 0.6375 0.6206 0.4093 -1.27%
  YoY % -1.43% 5.46% -26.87% -21.77% 2.72% 51.62% -
  Horiz. % 92.62% 93.97% 89.10% 121.84% 155.75% 151.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.1700 0.1700 0.1400 0.2900 0.3200 0.3900 0.3000 -
P/RPS 0.34 0.33 0.34 0.49 0.52 0.69 0.52 -6.83%
  YoY % 3.03% -2.94% -30.61% -5.77% -24.64% 32.69% -
  Horiz. % 65.38% 63.46% 65.38% 94.23% 100.00% 132.69% 100.00%
P/EPS -6.97 -10.12 -3.15 -145.00 -42.11 -8.78 -19.74 -15.92%
  YoY % 31.13% -221.27% 97.83% -244.34% -379.61% 55.52% -
  Horiz. % 35.31% 51.27% 15.96% 734.55% 213.32% 44.48% 100.00%
EY -14.35 -9.88 -31.71 -0.69 -2.38 -11.38 -5.07 18.92%
  YoY % -45.24% 68.84% -4,495.65% 71.01% 79.09% -124.46% -
  Horiz. % 283.04% 194.87% 625.44% 13.61% 46.94% 224.46% 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 0.35 0.35 0.30 0.49 0.39 0.49 0.57 -7.80%
  YoY % 0.00% 16.67% -38.78% 25.64% -20.41% -14.04% -
  Horiz. % 61.40% 61.40% 52.63% 85.96% 68.42% 85.96% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 -
Price 0.1250 0.1600 0.1400 0.2000 0.3100 0.4500 0.2900 -
P/RPS 0.25 0.31 0.34 0.34 0.51 0.80 0.50 -10.91%
  YoY % -19.35% -8.82% 0.00% -33.33% -36.25% 60.00% -
  Horiz. % 50.00% 62.00% 68.00% 68.00% 102.00% 160.00% 100.00%
P/EPS -5.12 -9.52 -3.15 -100.00 -40.79 -10.14 -19.08 -19.68%
  YoY % 46.22% -202.22% 96.85% -145.16% -302.27% 46.86% -
  Horiz. % 26.83% 49.90% 16.51% 524.11% 213.78% 53.14% 100.00%
EY -19.52 -10.50 -31.71 -1.00 -2.45 -9.87 -5.24 24.49%
  YoY % -85.90% 66.89% -3,071.00% 59.18% 75.18% -88.36% -
  Horiz. % 372.52% 200.38% 605.15% 19.08% 46.76% 188.36% 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 0.26 0.33 0.30 0.34 0.38 0.57 0.55 -11.73%
  YoY % -21.21% 10.00% -11.76% -10.53% -33.33% 3.64% -
  Horiz. % 47.27% 60.00% 54.55% 61.82% 69.09% 103.64% 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.
 


 

347  313  571  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.02 
 IWCITY 1.020.00 
 TDM 0.32+0.035 
 TIGER 0.13+0.01 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.0250.00 
 SERBADK-WA 0.485+0.18 
 DGB 0.135+0.005 
 WCEHB 0.34+0.01 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers