Highlights

[VERSATL] YoY Cumulative 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 -     -386.32%    YoY -     -43.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 13,563 0 12,803 13,541 14,232 11,383 17,905 -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 -1,836 0 -351 -670 -468 -1,223 -15,573 -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 15,513 -
  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 -1,836 0 -351 -670 -468 -1,223 -60 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 -1,836 0 -351 -670 -468 -1,223 -60 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 15,399 0 13,154 14,211 14,700 12,606 17,965 -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 -2.16 % - % -0.71 % -1.24 % -0.86 % -2.36 % -0.08 % 69.41%
  YoY % 0.00% 0.00% 42.74% -44.19% 63.56% -2,850.00% -
  Horiz. % 2,700.00% 0.00% 887.50% 1,550.00% 1,075.00% 2,950.00% 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 12.26 - 11.67 12.33 12.77 10.33 14.92 -3.09%
  YoY % 0.00% 0.00% -5.35% -3.45% 23.62% -30.76% -
  Horiz. % 82.17% 0.00% 78.22% 82.64% 85.59% 69.24% 100.00%
EPS -1.66 0.00 -0.32 -0.61 -0.42 -1.11 -0.05 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 10.51 - 9.92 10.49 11.03 8.82 13.87 -4.34%
  YoY % 0.00% 0.00% -5.43% -4.90% 25.06% -36.41% -
  Horiz. % 75.78% 0.00% 71.52% 75.63% 79.52% 63.59% 100.00%
EPS -1.42 0.00 -0.27 -0.52 -0.36 -0.95 -0.05 70.79%
  YoY % 0.00% 0.00% 48.08% -44.44% 62.11% -1,800.00% -
  Horiz. % 2,840.00% -0.00% 540.00% 1,040.00% 720.00% 1,900.00% 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 0.6598 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 3.96 0.00 2.66 1.38 1.33 1.36 1.94 12.09%
  YoY % 0.00% 0.00% 92.75% 3.76% -2.21% -29.90% -
  Horiz. % 204.12% 0.00% 137.11% 71.13% 68.56% 70.10% 100.00%
P/EPS -29.22 0.00 -96.88 -27.87 -40.48 -12.61 -580.00 -37.99%
  YoY % 0.00% 0.00% -247.61% 31.15% -221.02% 97.83% -
  Horiz. % 5.04% -0.00% 16.70% 4.81% 6.98% 2.17% 100.00%
EY -3.42 0.00 -1.03 -3.59 -2.47 -7.93 -0.17 61.62%
  YoY % 0.00% 0.00% 71.31% -45.34% 68.85% -4,564.71% -
  Horiz. % 2,011.76% -0.00% 605.88% 2,111.76% 1,452.94% 4,664.71% 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 4.04 0.00 2.40 1.01 1.25 1.36 1.34 19.31%
  YoY % 0.00% 0.00% 137.62% -19.20% -8.09% 1.49% -
  Horiz. % 301.49% 0.00% 179.10% 75.37% 93.28% 101.49% 100.00%
P/EPS -29.82 0.00 -87.50 -20.49 -38.10 -12.61 -400.00 -33.98%
  YoY % 0.00% 0.00% -327.04% 46.22% -202.14% 96.85% -
  Horiz. % 7.46% -0.00% 21.88% 5.12% 9.52% 3.15% 100.00%
EY -3.35 0.00 -1.14 -4.88 -2.63 -7.93 -0.25 51.45%
  YoY % 0.00% 0.00% 76.64% -85.55% 66.83% -3,072.00% -
  Horiz. % 1,340.00% -0.00% 456.00% 1,952.00% 1,052.00% 3,172.00% 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.
 


 

183  311  526  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.915-0.03 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 
 WCT-WE 0.17-0.01 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers