Highlights

[VERSATL] YoY Quarter Result on 2008-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -91.67%    YoY -     -153.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 14,615 16,055 13,271 16,399 18,221 18,141 16,851 -2.34%
  YoY % -8.97% 20.98% -19.07% -10.00% 0.44% 7.66% -
  Horiz. % 86.73% 95.28% 78.75% 97.32% 108.13% 107.66% 100.00%
PBT -498 -68 -166 -14,675 285 -548 50 -
  YoY % -632.35% 59.04% 98.87% -5,249.12% 152.01% -1,196.00% -
  Horiz. % -996.00% -136.00% -332.00% -29,350.00% 570.00% -1,096.00% 100.00%
Tax 0 0 0 14,560 -71 -16 -57 -
  YoY % 0.00% 0.00% 0.00% 20,607.04% -343.75% 71.93% -
  Horiz. % -0.00% -0.00% -0.00% -25,543.86% 124.56% 28.07% 100.00%
NP -498 -68 -166 -115 214 -564 -7 103.49%
  YoY % -632.35% 59.04% -44.35% -153.74% 137.94% -7,957.14% -
  Horiz. % 7,114.29% 971.43% 2,371.43% 1,642.86% -3,057.14% 8,057.14% 100.00%
NP to SH -498 -68 -166 -115 214 -564 -7 103.49%
  YoY % -632.35% 59.04% -44.35% -153.74% 137.94% -7,957.14% -
  Horiz. % 7,114.29% 971.43% 2,371.43% 1,642.86% -3,057.14% 8,057.14% 100.00%
Tax Rate - % - % - % - % 24.91 % - % 114.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 21.85% 0.00% 100.00%
Total Cost 15,113 16,123 13,437 16,514 18,007 18,705 16,858 -1.80%
  YoY % -6.26% 19.99% -18.63% -8.29% -3.73% 10.96% -
  Horiz. % 89.65% 95.64% 79.71% 97.96% 106.82% 110.96% 100.00%
Net Worth 53,119 55,533 52,013 67,849 92,459 87,364 36,924 6.25%
  YoY % -4.35% 6.77% -23.34% -26.62% 5.83% 136.60% -
  Horiz. % 143.86% 150.39% 140.86% 183.75% 250.40% 236.60% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 53,119 55,533 52,013 67,849 92,459 87,364 36,924 6.25%
  YoY % -4.35% 6.77% -23.34% -26.62% 5.83% 136.60% -
  Horiz. % 143.86% 150.39% 140.86% 183.75% 250.40% 236.60% 100.00%
NOSH 110,666 113,333 110,666 114,999 112,631 110,588 70,000 7.93%
  YoY % -2.35% 2.41% -3.77% 2.10% 1.85% 57.98% -
  Horiz. % 158.10% 161.90% 158.10% 164.29% 160.90% 157.98% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -3.41 % -0.42 % -1.25 % -0.70 % 1.17 % -3.11 % -0.04 % 109.72%
  YoY % -711.90% 66.40% -78.57% -159.83% 137.62% -7,675.00% -
  Horiz. % 8,525.00% 1,050.00% 3,125.00% 1,750.00% -2,925.00% 7,775.00% 100.00%
ROE -0.94 % -0.12 % -0.32 % -0.17 % 0.23 % -0.65 % -0.02 % 89.91%
  YoY % -683.33% 62.50% -88.24% -173.91% 135.38% -3,150.00% -
  Horiz. % 4,700.00% 600.00% 1,600.00% 850.00% -1,150.00% 3,250.00% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 13.21 14.17 11.99 14.26 16.18 16.40 24.07 -9.51%
  YoY % -6.77% 18.18% -15.92% -11.87% -1.34% -31.87% -
  Horiz. % 54.88% 58.87% 49.81% 59.24% 67.22% 68.13% 100.00%
EPS -0.45 -0.06 -0.15 -0.10 0.19 -0.51 -0.01 88.54%
  YoY % -650.00% 60.00% -50.00% -152.63% 137.25% -5,000.00% -
  Horiz. % 4,500.00% 600.00% 1,500.00% 1,000.00% -1,900.00% 5,100.00% 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 0.4800 0.4900 0.4700 0.5900 0.8209 0.7900 0.5275 -1.56%
  YoY % -2.04% 4.26% -20.34% -28.13% 3.91% 49.76% -
  Horiz. % 91.00% 92.89% 89.10% 111.85% 155.62% 149.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.74 6.31 5.21 6.44 7.16 7.12 6.62 -2.35%
  YoY % -9.03% 21.11% -19.10% -10.06% 0.56% 7.55% -
  Horiz. % 86.71% 95.32% 78.70% 97.28% 108.16% 107.55% 100.00%
EPS -0.20 -0.03 -0.07 -0.05 0.08 -0.22 0.00 -
  YoY % -566.67% 57.14% -40.00% -162.50% 136.36% 0.00% -
  Horiz. % 90.91% 13.64% 31.82% 22.73% -36.36% 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 0.2086 0.2181 0.2043 0.2665 0.3631 0.3431 0.1450 6.25%
  YoY % -4.36% 6.75% -23.34% -26.60% 5.83% 136.62% -
  Horiz. % 143.86% 150.41% 140.90% 183.79% 250.41% 236.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.1200 0.1600 0.1600 0.2100 0.3200 0.8300 0.3400 -
P/RPS 0.91 1.13 1.33 1.47 1.98 5.06 1.41 -7.04%
  YoY % -19.47% -15.04% -9.52% -25.76% -60.87% 258.87% -
  Horiz. % 64.54% 80.14% 94.33% 104.26% 140.43% 358.87% 100.00%
P/EPS -26.67 -266.67 -106.67 -210.00 168.42 -162.75 -3,400.00 -55.41%
  YoY % 90.00% -150.00% 49.20% -224.69% 203.48% 95.21% -
  Horiz. % 0.78% 7.84% 3.14% 6.18% -4.95% 4.79% 100.00%
EY -3.75 -0.38 -0.94 -0.48 0.59 -0.61 -0.03 123.52%
  YoY % -886.84% 59.57% -95.83% -181.36% 196.72% -1,933.33% -
  Horiz. % 12,500.00% 1,266.67% 3,133.33% 1,600.00% -1,966.67% 2,033.33% 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 0.25 0.33 0.34 0.36 0.39 1.05 0.64 -14.50%
  YoY % -24.24% -2.94% -5.56% -7.69% -62.86% 64.06% -
  Horiz. % 39.06% 51.56% 53.12% 56.25% 60.94% 164.06% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 08/09/10 26/08/09 26/08/08 29/08/07 30/08/06 22/08/05 -
Price 0.1200 0.1400 0.1400 0.2500 0.2900 0.3100 0.3400 -
P/RPS 0.91 0.99 1.17 1.75 1.79 1.89 1.41 -7.04%
  YoY % -8.08% -15.38% -33.14% -2.23% -5.29% 34.04% -
  Horiz. % 64.54% 70.21% 82.98% 124.11% 126.95% 134.04% 100.00%
P/EPS -26.67 -233.33 -93.33 -250.00 152.63 -60.78 -3,400.00 -55.41%
  YoY % 88.57% -150.01% 62.67% -263.79% 351.12% 98.21% -
  Horiz. % 0.78% 6.86% 2.75% 7.35% -4.49% 1.79% 100.00%
EY -3.75 -0.43 -1.07 -0.40 0.66 -1.65 -0.03 123.52%
  YoY % -772.09% 59.81% -167.50% -160.61% 140.00% -5,400.00% -
  Horiz. % 12,500.00% 1,433.33% 3,566.67% 1,333.33% -2,200.00% 5,500.00% 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 0.25 0.29 0.30 0.42 0.35 0.39 0.64 -14.50%
  YoY % -13.79% -3.33% -28.57% 20.00% -10.26% -39.06% -
  Horiz. % 39.06% 45.31% 46.88% 65.62% 54.69% 60.94% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers