Highlights

[VERSATL] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -74.18%    YoY -     -117.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 26,154 0 27,814 28,156 30,287 24,654 34,304 -4.24%
  YoY % 0.00% 0.00% -1.21% -7.04% 22.85% -28.13% -
  Horiz. % 76.24% 0.00% 81.08% 82.08% 88.29% 71.87% 100.00%
PBT -3,939 0 -104 -1,167 -536 -1,389 -30,248 -27.81%
  YoY % 0.00% 0.00% 91.09% -117.72% 61.41% 95.41% -
  Horiz. % 13.02% -0.00% 0.34% 3.86% 1.77% 4.59% 100.00%
Tax 0 0 0 0 0 0 30,072 -
  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 -3,939 0 -104 -1,167 -536 -1,389 -176 64.37%
  YoY % 0.00% 0.00% 91.09% -117.72% 61.41% -689.20% -
  Horiz. % 2,238.07% -0.00% 59.09% 663.07% 304.55% 789.20% 100.00%
NP to SH -3,939 0 -104 -1,167 -536 -1,389 -176 64.37%
  YoY % 0.00% 0.00% 91.09% -117.72% 61.41% -689.20% -
  Horiz. % 2,238.07% -0.00% 59.09% 663.07% 304.55% 789.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 30,093 0 27,918 29,323 30,823 26,043 34,480 -2.15%
  YoY % 0.00% 0.00% -4.79% -4.87% 18.35% -24.47% -
  Horiz. % 87.28% 0.00% 80.97% 85.04% 89.39% 75.53% 100.00%
Net Worth 78,558 70,048 51,999 52,845 54,716 51,811 64,899 3.10%
  YoY % 12.15% 34.71% -1.60% -3.42% 5.61% -20.17% -
  Horiz. % 121.05% 107.93% 80.12% 81.43% 84.31% 79.83% 100.00%
Dividend
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 78,558 70,048 51,999 52,845 54,716 51,811 64,899 3.10%
  YoY % 12.15% 34.71% -1.60% -3.42% 5.61% -20.17% -
  Horiz. % 121.05% 107.93% 80.12% 81.43% 84.31% 79.83% 100.00%
NOSH 110,646 111,188 115,555 110,094 111,666 110,238 110,000 0.09%
  YoY % -0.49% -3.78% 4.96% -1.41% 1.30% 0.22% -
  Horiz. % 100.59% 101.08% 105.05% 100.09% 101.52% 100.22% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -15.06 % - % -0.37 % -4.14 % -1.77 % -5.63 % -0.51 % 71.81%
  YoY % 0.00% 0.00% 91.06% -133.90% 68.56% -1,003.92% -
  Horiz. % 2,952.94% 0.00% 72.55% 811.76% 347.06% 1,103.92% 100.00%
ROE -5.01 % - % -0.20 % -2.21 % -0.98 % -2.68 % -0.27 % 59.51%
  YoY % 0.00% 0.00% 90.95% -125.51% 63.43% -892.59% -
  Horiz. % 1,855.56% 0.00% 74.07% 818.52% 362.96% 992.59% 100.00%
Per Share
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.64 - 24.07 25.57 27.12 22.36 31.19 -4.33%
  YoY % 0.00% 0.00% -5.87% -5.72% 21.29% -28.31% -
  Horiz. % 75.79% 0.00% 77.17% 81.98% 86.95% 71.69% 100.00%
EPS -3.56 0.00 -0.09 -1.06 -0.48 -1.26 -0.16 64.21%
  YoY % 0.00% 0.00% 91.51% -120.83% 61.90% -687.50% -
  Horiz. % 2,225.00% -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 0.7100 0.6300 0.4500 0.4800 0.4900 0.4700 0.5900 3.00%
  YoY % 12.70% 40.00% -6.25% -2.04% 4.26% -20.34% -
  Horiz. % 120.34% 106.78% 76.27% 81.36% 83.05% 79.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.42 - 19.59 19.83 21.33 17.36 24.16 -4.24%
  YoY % 0.00% 0.00% -1.21% -7.03% 22.87% -28.15% -
  Horiz. % 76.24% 0.00% 81.08% 82.08% 88.29% 71.85% 100.00%
EPS -2.77 0.00 -0.07 -0.82 -0.38 -0.98 -0.12 65.18%
  YoY % 0.00% 0.00% 91.46% -115.79% 61.22% -716.67% -
  Horiz. % 2,308.33% -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 0.5533 0.4934 0.3662 0.3722 0.3854 0.3649 0.4571 3.10%
  YoY % 12.14% 34.74% -1.61% -3.43% 5.62% -20.17% -
  Horiz. % 121.05% 107.94% 80.11% 81.43% 84.31% 79.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.5700 0.4550 0.2800 0.1200 0.1600 0.1600 0.2100 -
P/RPS 2.41 0.00 1.16 0.47 0.59 0.72 0.67 22.71%
  YoY % 0.00% 0.00% 146.81% -20.34% -18.06% 7.46% -
  Horiz. % 359.70% 0.00% 173.13% 70.15% 88.06% 107.46% 100.00%
P/EPS -16.01 0.00 -311.11 -11.32 -33.33 -12.70 -131.25 -28.56%
  YoY % 0.00% 0.00% -2,648.32% 66.04% -162.44% 90.32% -
  Horiz. % 12.20% -0.00% 237.04% 8.62% 25.39% 9.68% 100.00%
EY -6.25 0.00 -0.32 -8.83 -3.00 -7.88 -0.76 40.05%
  YoY % 0.00% 0.00% 96.38% -194.33% 61.93% -936.84% -
  Horiz. % 822.37% -0.00% 42.11% 1,161.84% 394.74% 1,036.84% 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 0.80 0.72 0.62 0.25 0.33 0.34 0.36 13.62%
  YoY % 11.11% 16.13% 148.00% -24.24% -2.94% -5.56% -
  Horiz. % 222.22% 200.00% 172.22% 69.44% 91.67% 94.44% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/11/14 28/11/13 28/08/12 25/08/11 08/09/10 26/08/09 26/08/08 -
Price 0.8800 0.4950 0.2600 0.1200 0.1400 0.1400 0.2500 -
P/RPS 3.72 0.00 1.08 0.47 0.52 0.63 0.80 27.85%
  YoY % 0.00% 0.00% 129.79% -9.62% -17.46% -21.25% -
  Horiz. % 465.00% 0.00% 135.00% 58.75% 65.00% 78.75% 100.00%
P/EPS -24.72 0.00 -288.89 -11.32 -29.17 -11.11 -156.25 -25.53%
  YoY % 0.00% 0.00% -2,452.03% 61.19% -162.56% 92.89% -
  Horiz. % 15.82% -0.00% 184.89% 7.24% 18.67% 7.11% 100.00%
EY -4.05 0.00 -0.35 -8.83 -3.43 -9.00 -0.64 34.31%
  YoY % 0.00% 0.00% 96.04% -157.43% 61.89% -1,306.25% -
  Horiz. % 632.81% -0.00% 54.69% 1,379.69% 535.94% 1,406.25% 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 1.24 0.79 0.58 0.25 0.29 0.30 0.42 18.90%
  YoY % 56.96% 36.21% 132.00% -13.79% -3.33% -28.57% -
  Horiz. % 295.24% 188.10% 138.10% 59.52% 69.05% 71.43% 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.
 


 

300  244  539  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 TIGER 0.095+0.02 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers