Highlights

[VERSATL] YoY Quarter Result on 2009-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     86.43%    YoY -     -44.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 15,011 14,615 16,055 13,271 16,399 18,221 18,141 -3.10%
  YoY % 2.71% -8.97% 20.98% -19.07% -10.00% 0.44% -
  Horiz. % 82.75% 80.56% 88.50% 73.15% 90.40% 100.44% 100.00%
PBT 247 -498 -68 -166 -14,675 285 -548 -
  YoY % 149.60% -632.35% 59.04% 98.87% -5,249.12% 152.01% -
  Horiz. % -45.07% 90.88% 12.41% 30.29% 2,677.92% -52.01% 100.00%
Tax 0 0 0 0 14,560 -71 -16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 20,607.04% -343.75% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -91,000.00% 443.75% 100.00%
NP 247 -498 -68 -166 -115 214 -564 -
  YoY % 149.60% -632.35% 59.04% -44.35% -153.74% 137.94% -
  Horiz. % -43.79% 88.30% 12.06% 29.43% 20.39% -37.94% 100.00%
NP to SH 247 -498 -68 -166 -115 214 -564 -
  YoY % 149.60% -632.35% 59.04% -44.35% -153.74% 137.94% -
  Horiz. % -43.79% 88.30% 12.06% 29.43% 20.39% -37.94% 100.00%
Tax Rate - % - % - % - % - % 24.91 % - % -
  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 14,764 15,113 16,123 13,437 16,514 18,007 18,705 -3.86%
  YoY % -2.31% -6.26% 19.99% -18.63% -8.29% -3.73% -
  Horiz. % 78.93% 80.80% 86.20% 71.84% 88.29% 96.27% 100.00%
Net Worth 50,522 53,119 55,533 52,013 67,849 92,459 87,364 -8.72%
  YoY % -4.89% -4.35% 6.77% -23.34% -26.62% 5.83% -
  Horiz. % 57.83% 60.80% 63.56% 59.54% 77.66% 105.83% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 50,522 53,119 55,533 52,013 67,849 92,459 87,364 -8.72%
  YoY % -4.89% -4.35% 6.77% -23.34% -26.62% 5.83% -
  Horiz. % 57.83% 60.80% 63.56% 59.54% 77.66% 105.83% 100.00%
NOSH 112,272 110,666 113,333 110,666 114,999 112,631 110,588 0.25%
  YoY % 1.45% -2.35% 2.41% -3.77% 2.10% 1.85% -
  Horiz. % 101.52% 100.07% 102.48% 100.07% 103.99% 101.85% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.65 % -3.41 % -0.42 % -1.25 % -0.70 % 1.17 % -3.11 % -
  YoY % 148.39% -711.90% 66.40% -78.57% -159.83% 137.62% -
  Horiz. % -53.05% 109.65% 13.50% 40.19% 22.51% -37.62% 100.00%
ROE 0.49 % -0.94 % -0.12 % -0.32 % -0.17 % 0.23 % -0.65 % -
  YoY % 152.13% -683.33% 62.50% -88.24% -173.91% 135.38% -
  Horiz. % -75.38% 144.62% 18.46% 49.23% 26.15% -35.38% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.37 13.21 14.17 11.99 14.26 16.18 16.40 -3.34%
  YoY % 1.21% -6.77% 18.18% -15.92% -11.87% -1.34% -
  Horiz. % 81.52% 80.55% 86.40% 73.11% 86.95% 98.66% 100.00%
EPS 0.22 -0.45 -0.06 -0.15 -0.10 0.19 -0.51 -
  YoY % 148.89% -650.00% 60.00% -50.00% -152.63% 137.25% -
  Horiz. % -43.14% 88.24% 11.76% 29.41% 19.61% -37.25% 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 0.4800 0.4900 0.4700 0.5900 0.8209 0.7900 -8.95%
  YoY % -6.25% -2.04% 4.26% -20.34% -28.13% 3.91% -
  Horiz. % 56.96% 60.76% 62.03% 59.49% 74.68% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.57 10.29 11.31 9.35 11.55 12.83 12.78 -3.11%
  YoY % 2.72% -9.02% 20.96% -19.05% -9.98% 0.39% -
  Horiz. % 82.71% 80.52% 88.50% 73.16% 90.38% 100.39% 100.00%
EPS 0.17 -0.35 -0.05 -0.12 -0.08 0.15 -0.40 -
  YoY % 148.57% -600.00% 58.33% -50.00% -153.33% 137.50% -
  Horiz. % -42.50% 87.50% 12.50% 30.00% 20.00% -37.50% 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 0.3558 0.3741 0.3911 0.3663 0.4779 0.6512 0.6153 -8.72%
  YoY % -4.89% -4.35% 6.77% -23.35% -26.61% 5.83% -
  Horiz. % 57.83% 60.80% 63.56% 59.53% 77.67% 105.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.2800 0.1200 0.1600 0.1600 0.2100 0.3200 0.8300 -
P/RPS 2.09 0.91 1.13 1.33 1.47 1.98 5.06 -13.69%
  YoY % 129.67% -19.47% -15.04% -9.52% -25.76% -60.87% -
  Horiz. % 41.30% 17.98% 22.33% 26.28% 29.05% 39.13% 100.00%
P/EPS 127.27 -26.67 -266.67 -106.67 -210.00 168.42 -162.75 -
  YoY % 577.20% 90.00% -150.00% 49.20% -224.69% 203.48% -
  Horiz. % -78.20% 16.39% 163.85% 65.54% 129.03% -103.48% 100.00%
EY 0.79 -3.75 -0.38 -0.94 -0.48 0.59 -0.61 -
  YoY % 121.07% -886.84% 59.57% -95.83% -181.36% 196.72% -
  Horiz. % -129.51% 614.75% 62.30% 154.10% 78.69% -96.72% 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 0.62 0.25 0.33 0.34 0.36 0.39 1.05 -8.40%
  YoY % 148.00% -24.24% -2.94% -5.56% -7.69% -62.86% -
  Horiz. % 59.05% 23.81% 31.43% 32.38% 34.29% 37.14% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 08/09/10 26/08/09 26/08/08 29/08/07 30/08/06 -
Price 0.2600 0.1200 0.1400 0.1400 0.2500 0.2900 0.3100 -
P/RPS 1.94 0.91 0.99 1.17 1.75 1.79 1.89 0.44%
  YoY % 113.19% -8.08% -15.38% -33.14% -2.23% -5.29% -
  Horiz. % 102.65% 48.15% 52.38% 61.90% 92.59% 94.71% 100.00%
P/EPS 118.18 -26.67 -233.33 -93.33 -250.00 152.63 -60.78 -
  YoY % 543.12% 88.57% -150.01% 62.67% -263.79% 351.12% -
  Horiz. % -194.44% 43.88% 383.89% 153.55% 411.32% -251.12% 100.00%
EY 0.85 -3.75 -0.43 -1.07 -0.40 0.66 -1.65 -
  YoY % 122.67% -772.09% 59.81% -167.50% -160.61% 140.00% -
  Horiz. % -51.52% 227.27% 26.06% 64.85% 24.24% -40.00% 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 0.58 0.25 0.29 0.30 0.42 0.35 0.39 6.83%
  YoY % 132.00% -13.79% -3.33% -28.57% 20.00% -10.26% -
  Horiz. % 148.72% 64.10% 74.36% 76.92% 107.69% 89.74% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers