Highlights

[VERSATL] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -16.41%    YoY -     -202.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 44,376 41,849 43,600 38,085 50,762 55,752 50,769 -2.22%
  YoY % 6.04% -4.02% 14.48% -24.97% -8.95% 9.82% -
  Horiz. % 87.41% 82.43% 85.88% 75.02% 99.99% 109.82% 100.00%
PBT -642 -3,458 -1,350 -1,617 -44,682 1,089 -1,360 -11.75%
  YoY % 81.43% -156.15% 16.51% 96.38% -4,203.03% 180.07% -
  Horiz. % 47.21% 254.26% 99.26% 118.90% 3,285.44% -80.07% 100.00%
Tax 0 -7 0 0 44,147 -202 -50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 21,954.95% -304.00% -
  Horiz. % -0.00% 14.00% -0.00% -0.00% -88,294.00% 404.00% 100.00%
NP -642 -3,465 -1,350 -1,617 -535 887 -1,410 -12.28%
  YoY % 81.47% -156.67% 16.51% -202.24% -160.32% 162.91% -
  Horiz. % 45.53% 245.74% 95.74% 114.68% 37.94% -62.91% 100.00%
NP to SH -642 -3,465 -1,350 -1,617 -535 887 -1,410 -12.28%
  YoY % 81.47% -156.67% 16.51% -202.24% -160.32% 162.91% -
  Horiz. % 45.53% 245.74% 95.74% 114.68% 37.94% -62.91% 100.00%
Tax Rate - % - % - % - % - % 18.55 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 45,018 45,314 44,950 39,702 51,297 54,865 52,179 -2.43%
  YoY % -0.65% 0.81% 13.22% -22.60% -6.50% 5.15% -
  Horiz. % 86.28% 86.84% 86.15% 76.09% 98.31% 105.15% 100.00%
Net Worth 49,810 50,923 53,114 50,946 65,760 91,893 88,097 -9.06%
  YoY % -2.19% -4.13% 4.26% -22.53% -28.44% 4.31% -
  Horiz. % 56.54% 57.80% 60.29% 57.83% 74.65% 104.31% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,810 50,923 53,114 50,946 65,760 91,893 88,097 -9.06%
  YoY % -2.19% -4.13% 4.26% -22.53% -28.44% 4.31% -
  Horiz. % 56.54% 57.80% 60.29% 57.83% 74.65% 104.31% 100.00%
NOSH 110,689 110,702 110,655 110,753 111,458 110,874 111,023 -0.05%
  YoY % -0.01% 0.04% -0.09% -0.63% 0.53% -0.13% -
  Horiz. % 99.70% 99.71% 99.67% 99.76% 100.39% 99.87% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.45 % -8.28 % -3.10 % -4.25 % -1.05 % 1.59 % -2.78 % -10.27%
  YoY % 82.49% -167.10% 27.06% -304.76% -166.04% 157.19% -
  Horiz. % 52.16% 297.84% 111.51% 152.88% 37.77% -57.19% 100.00%
ROE -1.29 % -6.80 % -2.54 % -3.17 % -0.81 % 0.97 % -1.60 % -3.52%
  YoY % 81.03% -167.72% 19.87% -291.36% -183.51% 160.62% -
  Horiz. % 80.62% 425.00% 158.75% 198.12% 50.62% -60.62% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.09 37.80 39.40 34.39 45.54 50.28 45.73 -2.17%
  YoY % 6.06% -4.06% 14.57% -24.48% -9.43% 9.95% -
  Horiz. % 87.67% 82.66% 86.16% 75.20% 99.58% 109.95% 100.00%
EPS -0.58 -3.13 -1.22 -1.46 -0.48 0.80 -1.27 -12.23%
  YoY % 81.47% -156.56% 16.44% -204.17% -160.00% 162.99% -
  Horiz. % 45.67% 246.46% 96.06% 114.96% 37.80% -62.99% 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 0.4600 0.4800 0.4600 0.5900 0.8288 0.7935 -9.01%
  YoY % -2.17% -4.17% 4.35% -22.03% -28.81% 4.45% -
  Horiz. % 56.71% 57.97% 60.49% 57.97% 74.35% 104.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.26 29.48 30.71 26.82 35.75 39.27 35.76 -2.21%
  YoY % 6.04% -4.01% 14.50% -24.98% -8.96% 9.82% -
  Horiz. % 87.42% 82.44% 85.88% 75.00% 99.97% 109.82% 100.00%
EPS -0.45 -2.44 -0.95 -1.14 -0.38 0.62 -0.99 -12.30%
  YoY % 81.56% -156.84% 16.67% -200.00% -161.29% 162.63% -
  Horiz. % 45.45% 246.46% 95.96% 115.15% 38.38% -62.63% 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 0.3508 0.3587 0.3741 0.3588 0.4632 0.6472 0.6205 -9.06%
  YoY % -2.20% -4.12% 4.26% -22.54% -28.43% 4.30% -
  Horiz. % 56.54% 57.81% 60.29% 57.82% 74.65% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2500 0.1000 0.1400 0.1400 0.1300 0.2800 0.3100 -
P/RPS 0.62 0.26 0.36 0.41 0.29 0.56 0.68 -1.53%
  YoY % 138.46% -27.78% -12.20% 41.38% -48.21% -17.65% -
  Horiz. % 91.18% 38.24% 52.94% 60.29% 42.65% 82.35% 100.00%
P/EPS -43.10 -3.19 -11.48 -9.59 -27.08 35.00 -24.41 9.93%
  YoY % -1,251.10% 72.21% -19.71% 64.59% -177.37% 243.38% -
  Horiz. % 176.57% 13.07% 47.03% 39.29% 110.94% -143.38% 100.00%
EY -2.32 -31.30 -8.71 -10.43 -3.69 2.86 -4.10 -9.05%
  YoY % 92.59% -259.36% 16.49% -182.66% -229.02% 169.76% -
  Horiz. % 56.59% 763.41% 212.44% 254.39% 90.00% -69.76% 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 0.56 0.22 0.29 0.30 0.22 0.34 0.39 6.21%
  YoY % 154.55% -24.14% -3.33% 36.36% -35.29% -12.82% -
  Horiz. % 143.59% 56.41% 74.36% 76.92% 56.41% 87.18% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 25/11/10 24/11/09 25/11/08 27/11/07 30/11/06 -
Price 0.2400 0.2900 0.1200 0.2000 0.2700 0.2900 0.3000 -
P/RPS 0.60 0.77 0.30 0.58 0.59 0.58 0.66 -1.57%
  YoY % -22.08% 156.67% -48.28% -1.69% 1.72% -12.12% -
  Horiz. % 90.91% 116.67% 45.45% 87.88% 89.39% 87.88% 100.00%
P/EPS -41.38 -9.27 -9.84 -13.70 -56.25 36.25 -23.62 9.79%
  YoY % -346.39% 5.79% 28.18% 75.64% -255.17% 253.47% -
  Horiz. % 175.19% 39.25% 41.66% 58.00% 238.15% -153.47% 100.00%
EY -2.42 -10.79 -10.17 -7.30 -1.78 2.76 -4.23 -8.88%
  YoY % 77.57% -6.10% -39.32% -310.11% -164.49% 165.25% -
  Horiz. % 57.21% 255.08% 240.43% 172.58% 42.08% -65.25% 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 0.53 0.63 0.25 0.43 0.46 0.35 0.38 5.70%
  YoY % -15.87% 152.00% -41.86% -6.52% 31.43% -7.89% -
  Horiz. % 139.47% 165.79% 65.79% 113.16% 121.05% 92.11% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers