Highlights

[VERSATL] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -81.07%    YoY -     -2,781.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 47,481 44,466 49,840 54,786 57,518 52,574 65,825 -3.88%
  YoY % 6.78% -10.78% -9.03% -4.75% 9.40% -20.13% -
  Horiz. % 72.13% 67.55% 75.72% 83.23% 87.38% 79.87% 100.00%
PBT 731 -1,995 -15,881 -5,854 -1,150 1,556 -58,319 -
  YoY % 136.64% 87.44% -171.28% -409.04% -173.91% 102.67% -
  Horiz. % -1.25% 3.42% 27.23% 10.04% 1.97% -2.67% 100.00%
Tax -660 -69 -126 -420 1,384 64 45,484 -
  YoY % -856.52% 45.24% 70.00% -130.35% 2,062.50% -99.86% -
  Horiz. % -1.45% -0.15% -0.28% -0.92% 3.04% 0.14% 100.00%
NP 71 -2,064 -16,007 -6,274 234 1,620 -12,835 -
  YoY % 103.44% 87.11% -155.13% -2,781.20% -85.56% 112.62% -
  Horiz. % -0.55% 16.08% 124.71% 48.88% -1.82% -12.62% 100.00%
NP to SH 71 -2,064 -16,007 -6,274 234 1,620 -12,835 -
  YoY % 103.44% 87.11% -155.13% -2,781.20% -85.56% 112.62% -
  Horiz. % -0.55% 16.08% 124.71% 48.88% -1.82% -12.62% 100.00%
Tax Rate 90.29 % - % - % - % - % -4.11 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2,196.84% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 47,410 46,530 65,847 61,060 57,284 50,954 78,660 -5.95%
  YoY % 1.89% -29.34% 7.84% 6.59% 12.42% -35.22% -
  Horiz. % 60.27% 59.15% 83.71% 77.63% 72.82% 64.78% 100.00%
Net Worth 55,149 44,588 57,549 48,694 54,600 54,369 53,110 0.46%
  YoY % 23.68% -22.52% 18.18% -10.82% 0.42% 2.37% -
  Horiz. % 103.84% 83.95% 108.36% 91.69% 102.80% 102.37% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 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
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 55,149 44,588 57,549 48,694 54,600 54,369 53,110 0.46%
  YoY % 23.68% -22.52% 18.18% -10.82% 0.42% 2.37% -
  Horiz. % 103.84% 83.95% 108.36% 91.69% 102.80% 102.37% 100.00%
NOSH 117,338 117,338 110,672 110,670 111,428 110,958 110,646 0.71%
  YoY % 0.00% 6.02% 0.00% -0.68% 0.42% 0.28% -
  Horiz. % 106.05% 106.05% 100.02% 100.02% 100.71% 100.28% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.15 % -4.64 % -32.12 % -11.45 % 0.41 % 3.08 % -19.50 % -
  YoY % 103.23% 85.55% -180.52% -2,892.68% -86.69% 115.79% -
  Horiz. % -0.77% 23.79% 164.72% 58.72% -2.10% -15.79% 100.00%
ROE 0.13 % -4.63 % -27.81 % -12.88 % 0.43 % 2.98 % -24.17 % -
  YoY % 102.81% 83.35% -115.92% -3,095.35% -85.57% 112.33% -
  Horiz. % -0.54% 19.16% 115.06% 53.29% -1.78% -12.33% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 40.46 37.90 45.03 49.50 51.62 47.38 59.49 -4.56%
  YoY % 6.75% -15.83% -9.03% -4.11% 8.95% -20.36% -
  Horiz. % 68.01% 63.71% 75.69% 83.21% 86.77% 79.64% 100.00%
EPS 0.06 -1.77 -14.47 -5.67 0.21 1.46 -11.60 -
  YoY % 103.39% 87.77% -155.20% -2,800.00% -85.62% 112.59% -
  Horiz. % -0.52% 15.26% 124.74% 48.88% -1.81% -12.59% 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 0.4700 0.3800 0.5200 0.4400 0.4900 0.4900 0.4800 -0.25%
  YoY % 23.68% -26.92% 18.18% -10.20% 0.00% 2.08% -
  Horiz. % 97.92% 79.17% 108.33% 91.67% 102.08% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 18.65 17.46 19.57 21.52 22.59 20.65 25.85 -3.88%
  YoY % 6.82% -10.78% -9.06% -4.74% 9.39% -20.12% -
  Horiz. % 72.15% 67.54% 75.71% 83.25% 87.39% 79.88% 100.00%
EPS 0.03 -0.81 -6.29 -2.46 0.09 0.64 -5.04 -
  YoY % 103.70% 87.12% -155.69% -2,833.33% -85.94% 112.70% -
  Horiz. % -0.60% 16.07% 124.80% 48.81% -1.79% -12.70% 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 0.2166 0.1751 0.2260 0.1912 0.2144 0.2135 0.2086 0.46%
  YoY % 23.70% -22.52% 18.20% -10.82% 0.42% 2.35% -
  Horiz. % 103.84% 83.94% 108.34% 91.66% 102.78% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/17 31/03/16 31/03/15 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.2900 0.6900 0.7500 0.4300 0.1200 0.1600 0.2300 -
P/RPS 3.19 1.82 1.67 0.87 0.23 0.34 0.39 29.00%
  YoY % 75.27% 8.98% 91.95% 278.26% -32.35% -12.82% -
  Horiz. % 817.95% 466.67% 428.21% 223.08% 58.97% 87.18% 100.00%
P/EPS 2,131.93 -39.23 -5.19 -7.58 57.14 10.96 -1.98 -
  YoY % 5,534.44% -655.88% 31.53% -113.27% 421.35% 653.54% -
  Horiz. % -107,673.23% 1,981.31% 262.12% 382.83% -2,885.86% -553.54% 100.00%
EY 0.05 -2.55 -19.28 -13.18 1.75 9.13 -50.43 -
  YoY % 101.96% 86.77% -46.28% -853.14% -80.83% 118.10% -
  Horiz. % -0.10% 5.06% 38.23% 26.14% -3.47% -18.10% 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 2.74 1.82 1.44 0.98 0.24 0.33 0.48 23.50%
  YoY % 50.55% 26.39% 46.94% 308.33% -27.27% -31.25% -
  Horiz. % 570.83% 379.17% 300.00% 204.17% 50.00% 68.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/05/17 30/05/16 26/05/15 29/02/12 28/02/11 24/02/10 25/02/09 -
Price 1.4500 1.4900 0.7800 0.3500 0.1300 0.1500 0.1700 -
P/RPS 3.58 3.93 1.73 0.71 0.25 0.32 0.29 35.60%
  YoY % -8.91% 127.17% 143.66% 184.00% -21.87% 10.34% -
  Horiz. % 1,234.48% 1,355.17% 596.55% 244.83% 86.21% 110.34% 100.00%
P/EPS 2,396.35 -84.71 -5.39 -6.17 61.90 10.27 -1.47 -
  YoY % 2,928.89% -1,471.61% 12.64% -109.97% 502.73% 798.64% -
  Horiz. % -163,017.00% 5,762.58% 366.67% 419.73% -4,210.88% -698.64% 100.00%
EY 0.04 -1.18 -18.54 -16.20 1.62 9.73 -68.24 -
  YoY % 103.39% 93.64% -14.44% -1,100.00% -83.35% 114.26% -
  Horiz. % -0.06% 1.73% 27.17% 23.74% -2.37% -14.26% 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 3.09 3.92 1.50 0.80 0.27 0.31 0.35 30.20%
  YoY % -21.17% 161.33% 87.50% 196.30% -12.90% -11.43% -
  Horiz. % 882.86% 1,120.00% 428.57% 228.57% 77.14% 88.57% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
7. Strategy - Staying the course for inclusivity & sustainability AmInvest Research Reports
8. VS Industry Berhad - Record Year PublicInvest Research
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

463  483  519  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.015-0.005 
 PHB 0.01-0.005 
 KNM 0.25+0.005 
 KANGER 0.050.00 
 DNEX 0.805-0.005 
 SCOPE 0.35-0.03 
 JADI 0.135+0.015 
 PASUKGB 0.055-0.005 
 DESTINI 0.285+0.02 
 ARMADA 0.465+0.02 
PARTNERS & BROKERS