Highlights

[VERSATL] YoY Quarter Result on 2005-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 22-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Jun-2005  [#2]
Profit Trend QoQ -     98.34%    YoY -     -104.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Revenue 16,399 18,221 18,141 16,851 15,805 0 67,287 -22.05%
  YoY % -10.00% 0.44% 7.66% 6.62% 0.00% 0.00% -
  Horiz. % 24.37% 27.08% 26.96% 25.04% 23.49% 0.00% 100.00%
PBT -14,675 285 -548 50 230 -154 -11,470 4.44%
  YoY % -5,249.12% 152.01% -1,196.00% -78.26% 249.35% 98.66% -
  Horiz. % 127.94% -2.48% 4.78% -0.44% -2.01% 1.34% 100.00%
Tax 14,560 -71 -16 -57 -69 0 0 -
  YoY % 20,607.04% -343.75% 71.93% 17.39% 0.00% 0.00% -
  Horiz. % -21,101.45% 102.90% 23.19% 82.61% 100.00% - -
NP -115 214 -564 -7 161 -154 -11,470 -55.60%
  YoY % -153.74% 137.94% -7,957.14% -104.35% 204.55% 98.66% -
  Horiz. % 1.00% -1.87% 4.92% 0.06% -1.40% 1.34% 100.00%
NP to SH -115 214 -564 -7 161 -154 -11,470 -55.60%
  YoY % -153.74% 137.94% -7,957.14% -104.35% 204.55% 98.66% -
  Horiz. % 1.00% -1.87% 4.92% 0.06% -1.40% 1.34% 100.00%
Tax Rate - % 24.91 % - % 114.00 % 30.00 % - % - % -
  YoY % 0.00% 0.00% 0.00% 280.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.03% 0.00% 380.00% 100.00% - -
Total Cost 16,514 18,007 18,705 16,858 15,644 154 78,757 -24.09%
  YoY % -8.29% -3.73% 10.96% 7.76% 10,058.44% -99.80% -
  Horiz. % 20.97% 22.86% 23.75% 21.41% 19.86% 0.20% 100.00%
Net Worth 67,849 92,459 87,364 36,924 55,051 - -132,509 -
  YoY % -26.62% 5.83% 136.60% -32.93% 0.00% 0.00% -
  Horiz. % -51.20% -69.78% -65.93% -27.87% -41.55% 0.00% 100.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 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
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Net Worth 67,849 92,459 87,364 36,924 55,051 - -132,509 -
  YoY % -26.62% 5.83% 136.60% -32.93% 0.00% 0.00% -
  Horiz. % -51.20% -69.78% -65.93% -27.87% -41.55% 0.00% 100.00%
NOSH 114,999 112,631 110,588 70,000 107,333 109,999 106,007 1.45%
  YoY % 2.10% 1.85% 57.98% -34.78% -2.42% 3.77% -
  Horiz. % 108.48% 106.25% 104.32% 66.03% 101.25% 103.77% 100.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
NP Margin -0.70 % 1.17 % -3.11 % -0.04 % 1.02 % 0.00 % -17.05 % -43.06%
  YoY % -159.83% 137.62% -7,675.00% -103.92% 0.00% 0.00% -
  Horiz. % 4.11% -6.86% 18.24% 0.23% -5.98% -0.00% 100.00%
ROE -0.17 % 0.23 % -0.65 % -0.02 % 0.29 % - % 0.00 % -
  YoY % -173.91% 135.38% -3,150.00% -106.90% 0.00% 0.00% -
  Horiz. % -58.62% 79.31% -224.14% -6.90% 100.00% - -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
RPS 14.26 16.18 16.40 24.07 14.73 - 63.47 -23.16%
  YoY % -11.87% -1.34% -31.87% 63.41% 0.00% 0.00% -
  Horiz. % 22.47% 25.49% 25.84% 37.92% 23.21% 0.00% 100.00%
EPS -0.10 0.19 -0.51 -0.01 0.15 -0.14 -10.82 -56.23%
  YoY % -152.63% 137.25% -5,000.00% -106.67% 207.14% 98.71% -
  Horiz. % 0.92% -1.76% 4.71% 0.09% -1.39% 1.29% 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 0.5900 0.8209 0.7900 0.5275 0.5129 - -1.2500 -
  YoY % -28.13% 3.91% 49.76% 2.85% 0.00% 0.00% -
  Horiz. % -47.20% -65.67% -63.20% -42.20% -41.03% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
RPS 11.55 12.83 12.78 11.87 11.13 - 47.39 -22.05%
  YoY % -9.98% 0.39% 7.67% 6.65% 0.00% 0.00% -
  Horiz. % 24.37% 27.07% 26.97% 25.05% 23.49% 0.00% 100.00%
EPS -0.08 0.15 -0.40 0.00 0.11 -0.11 -8.08 -55.70%
  YoY % -153.33% 137.50% 0.00% 0.00% 200.00% 98.64% -
  Horiz. % 0.99% -1.86% 4.95% -0.00% -1.36% 1.36% 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 0.4779 0.6512 0.6153 0.2601 0.3877 - -0.9333 -
  YoY % -26.61% 5.83% 136.56% -32.91% 0.00% 0.00% -
  Horiz. % -51.21% -69.77% -65.93% -27.87% -41.54% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - - -
Price 0.2100 0.3200 0.8300 0.3400 0.2800 0.0000 0.0000 -
P/RPS 1.47 1.98 5.06 1.41 1.90 0.00 0.00 -
  YoY % -25.76% -60.87% 258.87% -25.79% 0.00% 0.00% -
  Horiz. % 77.37% 104.21% 266.32% 74.21% 100.00% - -
P/EPS -210.00 168.42 -162.75 -3,400.00 186.67 0.00 0.00 -
  YoY % -224.69% 203.48% 95.21% -1,921.40% 0.00% 0.00% -
  Horiz. % -112.50% 90.22% -87.19% -1,821.40% 100.00% - -
EY -0.48 0.59 -0.61 -0.03 0.54 0.00 0.00 -
  YoY % -181.36% 196.72% -1,933.33% -105.56% 0.00% 0.00% -
  Horiz. % -88.89% 109.26% -112.96% -5.56% 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 0.36 0.39 1.05 0.64 0.55 0.00 0.00 -
  YoY % -7.69% -62.86% 64.06% 16.36% 0.00% 0.00% -
  Horiz. % 65.45% 70.91% 190.91% 116.36% 100.00% - -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Date 26/08/08 29/08/07 30/08/06 22/08/05 30/08/04 - - -
Price 0.2500 0.2900 0.3100 0.3400 0.2700 0.0000 0.0000 -
P/RPS 1.75 1.79 1.89 1.41 1.83 0.00 0.00 -
  YoY % -2.23% -5.29% 34.04% -22.95% 0.00% 0.00% -
  Horiz. % 95.63% 97.81% 103.28% 77.05% 100.00% - -
P/EPS -250.00 152.63 -60.78 -3,400.00 180.00 0.00 0.00 -
  YoY % -263.79% 351.12% 98.21% -1,988.89% 0.00% 0.00% -
  Horiz. % -138.89% 84.79% -33.77% -1,888.89% 100.00% - -
EY -0.40 0.66 -1.65 -0.03 0.56 0.00 0.00 -
  YoY % -160.61% 140.00% -5,400.00% -105.36% 0.00% 0.00% -
  Horiz. % -71.43% 117.86% -294.64% -5.36% 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 0.42 0.35 0.39 0.64 0.53 0.00 0.00 -
  YoY % 20.00% -10.26% -39.06% 20.75% 0.00% 0.00% -
  Horiz. % 79.25% 66.04% 73.58% 120.75% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers