Highlights

[VERSATL] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -1,245.30%    YoY -     -43.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 54,252 0 51,212 54,164 56,928 45,532 71,620 -4.35%
  YoY % 0.00% 0.00% -5.45% -4.86% 25.03% -36.43% -
  Horiz. % 75.75% 0.00% 71.51% 75.63% 79.49% 63.57% 100.00%
PBT -7,344 0 -1,404 -2,680 -1,872 -4,892 -62,292 -28.96%
  YoY % 0.00% 0.00% 47.61% -43.16% 61.73% 92.15% -
  Horiz. % 11.79% -0.00% 2.25% 4.30% 3.01% 7.85% 100.00%
Tax 0 0 0 0 0 0 62,052 -
  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%
NP -7,344 0 -1,404 -2,680 -1,872 -4,892 -240 72.84%
  YoY % 0.00% 0.00% 47.61% -43.16% 61.73% -1,938.33% -
  Horiz. % 3,060.00% -0.00% 585.00% 1,116.67% 780.00% 2,038.33% 100.00%
NP to SH -7,344 0 -1,404 -2,680 -1,872 -4,892 -240 72.84%
  YoY % 0.00% 0.00% 47.61% -43.16% 61.73% -1,938.33% -
  Horiz. % 3,060.00% -0.00% 585.00% 1,116.67% 780.00% 2,038.33% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 61,596 0 52,616 56,844 58,800 50,424 71,860 -2.44%
  YoY % 0.00% 0.00% -7.44% -3.33% 16.61% -29.83% -
  Horiz. % 85.72% 0.00% 73.22% 79.10% 81.83% 70.17% 100.00%
Net Worth 85,163 64,108 49,359 53,819 54,600 51,784 70,799 3.00%
  YoY % 32.84% 29.88% -8.29% -1.43% 5.44% -26.86% -
  Horiz. % 120.29% 90.55% 69.72% 76.02% 77.12% 73.14% 100.00%
Dividend
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 85,163 64,108 49,359 53,819 54,600 51,784 70,799 3.00%
  YoY % 32.84% 29.88% -8.29% -1.43% 5.44% -26.86% -
  Horiz. % 120.29% 90.55% 69.72% 76.02% 77.12% 73.14% 100.00%
NOSH 110,602 110,531 109,687 109,836 111,428 110,180 119,999 -1.30%
  YoY % 0.06% 0.77% -0.14% -1.43% 1.13% -8.18% -
  Horiz. % 92.17% 92.11% 91.41% 91.53% 92.86% 91.82% 100.00%
Ratio Analysis
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -13.54 % - % -2.74 % -4.95 % -3.29 % -10.74 % -0.34 % 80.28%
  YoY % 0.00% 0.00% 44.65% -50.46% 69.37% -3,058.82% -
  Horiz. % 3,982.35% 0.00% 805.88% 1,455.88% 967.65% 3,158.82% 100.00%
ROE -8.62 % - % -2.84 % -4.98 % -3.43 % -9.45 % -0.34 % 67.71%
  YoY % 0.00% 0.00% 42.97% -45.19% 63.70% -2,679.41% -
  Horiz. % 2,535.29% 0.00% 835.29% 1,464.71% 1,008.82% 2,779.41% 100.00%
Per Share
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 49.05 - 46.69 49.31 51.09 41.33 59.68 -3.09%
  YoY % 0.00% 0.00% -5.31% -3.48% 23.61% -30.75% -
  Horiz. % 82.19% 0.00% 78.23% 82.62% 85.61% 69.25% 100.00%
EPS -6.64 0.00 -1.28 -2.44 -1.68 -4.44 -0.20 75.11%
  YoY % 0.00% 0.00% 47.54% -45.24% 62.16% -2,120.00% -
  Horiz. % 3,320.00% -0.00% 640.00% 1,220.00% 840.00% 2,220.00% 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 0.7700 0.5800 0.4500 0.4900 0.4900 0.4700 0.5900 4.35%
  YoY % 32.76% 28.89% -8.16% 0.00% 4.26% -20.34% -
  Horiz. % 130.51% 98.31% 76.27% 83.05% 83.05% 79.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 42.03 - 39.68 41.96 44.11 35.28 55.49 -4.35%
  YoY % 0.00% 0.00% -5.43% -4.87% 25.03% -36.42% -
  Horiz. % 75.74% 0.00% 71.51% 75.62% 79.49% 63.58% 100.00%
EPS -5.69 0.00 -1.09 -2.08 -1.45 -3.79 -0.19 72.24%
  YoY % 0.00% 0.00% 47.60% -43.45% 61.74% -1,894.74% -
  Horiz. % 2,994.74% -0.00% 573.68% 1,094.74% 763.16% 1,994.74% 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 0.6598 0.4967 0.3824 0.4170 0.4230 0.4012 0.5485 3.00%
  YoY % 32.84% 29.89% -8.30% -1.42% 5.43% -26.86% -
  Horiz. % 120.29% 90.56% 69.72% 76.03% 77.12% 73.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/06/14 28/06/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.4850 0.4000 0.3100 0.1700 0.1700 0.1400 0.2900 -
P/RPS 0.99 0.00 0.66 0.34 0.33 0.34 0.49 11.91%
  YoY % 0.00% 0.00% 94.12% 3.03% -2.94% -30.61% -
  Horiz. % 202.04% 0.00% 134.69% 69.39% 67.35% 69.39% 100.00%
P/EPS -7.30 0.00 -24.22 -6.97 -10.12 -3.15 -145.00 -38.00%
  YoY % 0.00% 0.00% -247.49% 31.13% -221.27% 97.83% -
  Horiz. % 5.03% -0.00% 16.70% 4.81% 6.98% 2.17% 100.00%
EY -13.69 0.00 -4.13 -14.35 -9.88 -31.71 -0.69 61.27%
  YoY % 0.00% 0.00% 71.22% -45.24% 68.84% -4,495.65% -
  Horiz. % 1,984.06% -0.00% 598.55% 2,079.71% 1,431.88% 4,595.65% 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 0.63 0.69 0.69 0.35 0.35 0.30 0.49 4.10%
  YoY % -8.70% 0.00% 97.14% 0.00% 16.67% -38.78% -
  Horiz. % 128.57% 140.82% 140.82% 71.43% 71.43% 61.22% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/08/14 29/08/13 23/05/12 27/05/11 26/05/10 26/05/09 07/07/08 -
Price 0.4950 0.4050 0.2800 0.1250 0.1600 0.1400 0.2000 -
P/RPS 1.01 0.00 0.60 0.25 0.31 0.34 0.34 19.02%
  YoY % 0.00% 0.00% 140.00% -19.35% -8.82% 0.00% -
  Horiz. % 297.06% 0.00% 176.47% 73.53% 91.18% 100.00% 100.00%
P/EPS -7.45 0.00 -21.88 -5.12 -9.52 -3.15 -100.00 -33.99%
  YoY % 0.00% 0.00% -327.34% 46.22% -202.22% 96.85% -
  Horiz. % 7.45% -0.00% 21.88% 5.12% 9.52% 3.15% 100.00%
EY -13.41 0.00 -4.57 -19.52 -10.50 -31.71 -1.00 51.47%
  YoY % 0.00% 0.00% 76.59% -85.90% 66.89% -3,071.00% -
  Horiz. % 1,341.00% -0.00% 457.00% 1,952.00% 1,050.00% 3,171.00% 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 0.64 0.70 0.62 0.26 0.33 0.30 0.34 10.65%
  YoY % -8.57% 12.90% 138.46% -21.21% 10.00% -11.76% -
  Horiz. % 188.24% 205.88% 182.35% 76.47% 97.06% 88.24% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers