Highlights

[VERSATL] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 08-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -14.53%    YoY -     61.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 0 27,814 28,156 30,287 24,654 34,304 35,180 -
  YoY % 0.00% -1.21% -7.04% 22.85% -28.13% -2.49% -
  Horiz. % 0.00% 79.06% 80.03% 86.09% 70.08% 97.51% 100.00%
PBT 0 -104 -1,167 -536 -1,389 -30,248 148 -
  YoY % 0.00% 91.09% -117.72% 61.41% 95.41% -20,537.84% -
  Horiz. % 0.00% -70.27% -788.51% -362.16% -938.51% -20,437.84% 100.00%
Tax 0 0 0 0 0 30,072 -144 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 20,983.33% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -20,883.33% 100.00%
NP 0 -104 -1,167 -536 -1,389 -176 4 -
  YoY % 0.00% 91.09% -117.72% 61.41% -689.20% -4,500.00% -
  Horiz. % 0.00% -2,600.00% -29,175.00% -13,400.00% -34,725.00% -4,400.00% 100.00%
NP to SH 0 -104 -1,167 -536 -1,389 -176 4 -
  YoY % 0.00% 91.09% -117.72% 61.41% -689.20% -4,500.00% -
  Horiz. % 0.00% -2,600.00% -29,175.00% -13,400.00% -34,725.00% -4,400.00% 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% 0.00% 100.00%
Total Cost 0 27,918 29,323 30,823 26,043 34,480 35,176 -
  YoY % 0.00% -4.79% -4.87% 18.35% -24.47% -1.98% -
  Horiz. % 0.00% 79.37% 83.36% 87.63% 74.04% 98.02% 100.00%
Net Worth 70,048 51,999 52,845 54,716 51,811 64,899 90,731 -4.05%
  YoY % 34.71% -1.60% -3.42% 5.61% -20.17% -28.47% -
  Horiz. % 77.20% 57.31% 58.24% 60.31% 57.10% 71.53% 100.00%
Dividend
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 70,048 51,999 52,845 54,716 51,811 64,899 90,731 -4.05%
  YoY % 34.71% -1.60% -3.42% 5.61% -20.17% -28.47% -
  Horiz. % 77.20% 57.31% 58.24% 60.31% 57.10% 71.53% 100.00%
NOSH 111,188 115,555 110,094 111,666 110,238 110,000 110,526 0.10%
  YoY % -3.78% 4.96% -1.41% 1.30% 0.22% -0.48% -
  Horiz. % 100.60% 104.55% 99.61% 101.03% 99.74% 99.52% 100.00%
Ratio Analysis
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin - % -0.37 % -4.14 % -1.77 % -5.63 % -0.51 % 0.01 % -
  YoY % 0.00% 91.06% -133.90% 68.56% -1,003.92% -5,200.00% -
  Horiz. % 0.00% -3,700.00% -41,400.00% -17,700.00% -56,300.00% -5,100.00% 100.00%
ROE - % -0.20 % -2.21 % -0.98 % -2.68 % -0.27 % 0.00 % -
  YoY % 0.00% 90.95% -125.51% 63.43% -892.59% 0.00% -
  Horiz. % 0.00% 74.07% 818.52% 362.96% 992.59% 100.00% -
Per Share
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS - 24.07 25.57 27.12 22.36 31.19 31.83 -
  YoY % 0.00% -5.87% -5.72% 21.29% -28.31% -2.01% -
  Horiz. % 0.00% 75.62% 80.33% 85.20% 70.25% 97.99% 100.00%
EPS 0.00 -0.09 -1.06 -0.48 -1.26 -0.16 0.00 -
  YoY % 0.00% 91.51% -120.83% 61.90% -687.50% 0.00% -
  Horiz. % -0.00% 56.25% 662.50% 300.00% 787.50% 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 0.6300 0.4500 0.4800 0.4900 0.4700 0.5900 0.8209 -4.14%
  YoY % 40.00% -6.25% -2.04% 4.26% -20.34% -28.13% -
  Horiz. % 76.75% 54.82% 58.47% 59.69% 57.25% 71.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS - 19.59 19.83 21.33 17.36 24.16 24.78 -
  YoY % 0.00% -1.21% -7.03% 22.87% -28.15% -2.50% -
  Horiz. % 0.00% 79.06% 80.02% 86.08% 70.06% 97.50% 100.00%
EPS 0.00 -0.07 -0.82 -0.38 -0.98 -0.12 0.00 -
  YoY % 0.00% 91.46% -115.79% 61.22% -716.67% 0.00% -
  Horiz. % -0.00% 58.33% 683.33% 316.67% 816.67% 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 0.4934 0.3662 0.3722 0.3854 0.3649 0.4571 0.6390 -4.05%
  YoY % 34.74% -1.61% -3.43% 5.62% -20.17% -28.47% -
  Horiz. % 77.21% 57.31% 58.25% 60.31% 57.10% 71.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.4550 0.2800 0.1200 0.1600 0.1600 0.2100 0.3200 -
P/RPS 0.00 1.16 0.47 0.59 0.72 0.67 1.01 -
  YoY % 0.00% 146.81% -20.34% -18.06% 7.46% -33.66% -
  Horiz. % 0.00% 114.85% 46.53% 58.42% 71.29% 66.34% 100.00%
P/EPS 0.00 -311.11 -11.32 -33.33 -12.70 -131.25 8,842.11 -
  YoY % 0.00% -2,648.32% 66.04% -162.44% 90.32% -101.48% -
  Horiz. % 0.00% -3.52% -0.13% -0.38% -0.14% -1.48% 100.00%
EY 0.00 -0.32 -8.83 -3.00 -7.88 -0.76 0.01 -
  YoY % 0.00% 96.38% -194.33% 61.93% -936.84% -7,700.00% -
  Horiz. % 0.00% -3,200.00% -88,300.00% -30,000.00% -78,800.00% -7,600.00% 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 0.72 0.62 0.25 0.33 0.34 0.36 0.39 10.29%
  YoY % 16.13% 148.00% -24.24% -2.94% -5.56% -7.69% -
  Horiz. % 184.62% 158.97% 64.10% 84.62% 87.18% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/11/13 28/08/12 25/08/11 08/09/10 26/08/09 26/08/08 29/08/07 -
Price 0.4950 0.2600 0.1200 0.1400 0.1400 0.2500 0.2900 -
P/RPS 0.00 1.08 0.47 0.52 0.63 0.80 0.91 -
  YoY % 0.00% 129.79% -9.62% -17.46% -21.25% -12.09% -
  Horiz. % 0.00% 118.68% 51.65% 57.14% 69.23% 87.91% 100.00%
P/EPS 0.00 -288.89 -11.32 -29.17 -11.11 -156.25 8,013.16 -
  YoY % 0.00% -2,452.03% 61.19% -162.56% 92.89% -101.95% -
  Horiz. % 0.00% -3.61% -0.14% -0.36% -0.14% -1.95% 100.00%
EY 0.00 -0.35 -8.83 -3.43 -9.00 -0.64 0.01 -
  YoY % 0.00% 96.04% -157.43% 61.89% -1,306.25% -6,500.00% -
  Horiz. % 0.00% -3,500.00% -88,300.00% -34,300.00% -90,000.00% -6,400.00% 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 0.79 0.58 0.25 0.29 0.30 0.42 0.35 13.89%
  YoY % 36.21% 132.00% -13.79% -3.33% -28.57% 20.00% -
  Horiz. % 225.71% 165.71% 71.43% 82.86% 85.71% 120.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers