Highlights

[VERSATL] YoY Annualized Quarter Result on 2009-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     61.89%    YoY -     -1,938.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 51,212 54,164 56,928 45,532 71,620 67,836 62,284 -3.21%
  YoY % -5.45% -4.86% 25.03% -36.43% 5.58% 8.91% -
  Horiz. % 82.22% 86.96% 91.40% 73.10% 114.99% 108.91% 100.00%
PBT -1,404 -2,680 -1,872 -4,892 -62,292 -548 -4,860 -18.68%
  YoY % 47.61% -43.16% 61.73% 92.15% -11,267.15% 88.72% -
  Horiz. % 28.89% 55.14% 38.52% 100.66% 1,281.73% 11.28% 100.00%
Tax 0 0 0 0 62,052 -292 -60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 21,350.69% -386.67% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -103,419.99% 486.67% 100.00%
NP -1,404 -2,680 -1,872 -4,892 -240 -840 -4,920 -18.84%
  YoY % 47.61% -43.16% 61.73% -1,938.33% 71.43% 82.93% -
  Horiz. % 28.54% 54.47% 38.05% 99.43% 4.88% 17.07% 100.00%
NP to SH -1,404 -2,680 -1,872 -4,892 -240 -840 -4,920 -18.84%
  YoY % 47.61% -43.16% 61.73% -1,938.33% 71.43% 82.93% -
  Horiz. % 28.54% 54.47% 38.05% 99.43% 4.88% 17.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 52,616 56,844 58,800 50,424 71,860 68,676 67,204 -3.99%
  YoY % -7.44% -3.33% 16.61% -29.83% 4.64% 2.19% -
  Horiz. % 78.29% 84.58% 87.49% 75.03% 106.93% 102.19% 100.00%
Net Worth 49,359 53,819 54,600 51,784 70,799 90,509 88,105 -9.20%
  YoY % -8.29% -1.43% 5.44% -26.86% -21.78% 2.73% -
  Horiz. % 56.02% 61.09% 61.97% 58.78% 80.36% 102.73% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 49,359 53,819 54,600 51,784 70,799 90,509 88,105 -9.20%
  YoY % -8.29% -1.43% 5.44% -26.86% -21.78% 2.73% -
  Horiz. % 56.02% 61.09% 61.97% 58.78% 80.36% 102.73% 100.00%
NOSH 109,687 109,836 111,428 110,180 119,999 110,526 110,810 -0.17%
  YoY % -0.14% -1.43% 1.13% -8.18% 8.57% -0.26% -
  Horiz. % 98.99% 99.12% 100.56% 99.43% 108.29% 99.74% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.74 % -4.95 % -3.29 % -10.74 % -0.34 % -1.24 % -7.90 % -16.17%
  YoY % 44.65% -50.46% 69.37% -3,058.82% 72.58% 84.30% -
  Horiz. % 34.68% 62.66% 41.65% 135.95% 4.30% 15.70% 100.00%
ROE -2.84 % -4.98 % -3.43 % -9.45 % -0.34 % -0.93 % -5.58 % -10.64%
  YoY % 42.97% -45.19% 63.70% -2,679.41% 63.44% 83.33% -
  Horiz. % 50.90% 89.25% 61.47% 169.35% 6.09% 16.67% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 46.69 49.31 51.09 41.33 59.68 61.38 56.21 -3.04%
  YoY % -5.31% -3.48% 23.61% -30.75% -2.77% 9.20% -
  Horiz. % 83.06% 87.72% 90.89% 73.53% 106.17% 109.20% 100.00%
EPS -1.28 -2.44 -1.68 -4.44 -0.20 -0.76 -4.44 -18.71%
  YoY % 47.54% -45.24% 62.16% -2,120.00% 73.68% 82.88% -
  Horiz. % 28.83% 54.95% 37.84% 100.00% 4.50% 17.12% 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 0.4900 0.4900 0.4700 0.5900 0.8189 0.7951 -9.04%
  YoY % -8.16% 0.00% 4.26% -20.34% -27.95% 2.99% -
  Horiz. % 56.60% 61.63% 61.63% 59.11% 74.20% 102.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.11 21.27 22.36 17.88 28.13 26.64 24.46 -3.21%
  YoY % -5.45% -4.87% 25.06% -36.44% 5.59% 8.91% -
  Horiz. % 82.22% 86.96% 91.41% 73.10% 115.00% 108.91% 100.00%
EPS -0.55 -1.05 -0.74 -1.92 -0.09 -0.33 -1.93 -18.86%
  YoY % 47.62% -41.89% 61.46% -2,033.33% 72.73% 82.90% -
  Horiz. % 28.50% 54.40% 38.34% 99.48% 4.66% 17.10% 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 0.1938 0.2114 0.2144 0.2034 0.2780 0.3554 0.3460 -9.20%
  YoY % -8.33% -1.40% 5.41% -26.83% -21.78% 2.72% -
  Horiz. % 56.01% 61.10% 61.97% 58.79% 80.35% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3100 0.1700 0.1700 0.1400 0.2900 0.3200 0.3900 -
P/RPS 0.66 0.34 0.33 0.34 0.49 0.52 0.69 -0.74%
  YoY % 94.12% 3.03% -2.94% -30.61% -5.77% -24.64% -
  Horiz. % 95.65% 49.28% 47.83% 49.28% 71.01% 75.36% 100.00%
P/EPS -24.22 -6.97 -10.12 -3.15 -145.00 -42.11 -8.78 18.41%
  YoY % -247.49% 31.13% -221.27% 97.83% -244.34% -379.61% -
  Horiz. % 275.85% 79.38% 115.26% 35.88% 1,651.48% 479.61% 100.00%
EY -4.13 -14.35 -9.88 -31.71 -0.69 -2.38 -11.38 -15.53%
  YoY % 71.22% -45.24% 68.84% -4,495.65% 71.01% 79.09% -
  Horiz. % 36.29% 126.10% 86.82% 278.65% 6.06% 20.91% 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 0.69 0.35 0.35 0.30 0.49 0.39 0.49 5.87%
  YoY % 97.14% 0.00% 16.67% -38.78% 25.64% -20.41% -
  Horiz. % 140.82% 71.43% 71.43% 61.22% 100.00% 79.59% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 -
Price 0.2800 0.1250 0.1600 0.1400 0.2000 0.3100 0.4500 -
P/RPS 0.60 0.25 0.31 0.34 0.34 0.51 0.80 -4.68%
  YoY % 140.00% -19.35% -8.82% 0.00% -33.33% -36.25% -
  Horiz. % 75.00% 31.25% 38.75% 42.50% 42.50% 63.75% 100.00%
P/EPS -21.88 -5.12 -9.52 -3.15 -100.00 -40.79 -10.14 13.66%
  YoY % -327.34% 46.22% -202.22% 96.85% -145.16% -302.27% -
  Horiz. % 215.78% 50.49% 93.89% 31.07% 986.19% 402.27% 100.00%
EY -4.57 -19.52 -10.50 -31.71 -1.00 -2.45 -9.87 -12.03%
  YoY % 76.59% -85.90% 66.89% -3,071.00% 59.18% 75.18% -
  Horiz. % 46.30% 197.77% 106.38% 321.28% 10.13% 24.82% 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 0.26 0.33 0.30 0.34 0.38 0.57 1.41%
  YoY % 138.46% -21.21% 10.00% -11.76% -10.53% -33.33% -
  Horiz. % 108.77% 45.61% 57.89% 52.63% 59.65% 66.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

177  294  522  1527 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.80+0.48 
 SAUDEE 0.165+0.015 
 SERBADK 0.615-0.01 
 SASBADI 0.2550.00 
 SANICHI 0.085+0.005 
 SAUDEE-WB 0.06+0.055 
 AVI 0.145+0.005 
 VSOLAR 0.0150.00 
 TANCO 0.150.00 
 FOCUS 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS