Highlights

[VERSATL] YoY Quarter Result on 2011-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -361.25%    YoY -     -182.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,897 14,947 16,562 13,693 13,313 13,431 16,457 -5.06%
  YoY % -20.41% -9.75% 20.95% 2.85% -0.88% -18.39% -
  Horiz. % 72.29% 90.82% 100.64% 83.20% 80.90% 81.61% 100.00%
PBT -2,301 -2,039 -538 -2,291 -814 -228 -14,433 -25.44%
  YoY % -12.85% -279.00% 76.52% -181.45% -257.02% 98.42% -
  Horiz. % 15.94% 14.13% 3.73% 15.87% 5.64% 1.58% 100.00%
Tax 0 4 0 -6 0 0 14,074 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.03% 0.00% -0.04% 0.00% 0.00% 100.00%
NP -2,301 -2,035 -538 -2,297 -814 -228 -359 34.58%
  YoY % -13.07% -278.25% 76.58% -182.19% -257.02% 36.49% -
  Horiz. % 640.95% 566.85% 149.86% 639.83% 226.74% 63.51% 100.00%
NP to SH -2,301 -2,035 -538 -2,297 -814 -228 -359 34.58%
  YoY % -13.07% -278.25% 76.58% -182.19% -257.02% 36.49% -
  Horiz. % 640.95% 566.85% 149.86% 639.83% 226.74% 63.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,198 16,982 17,100 15,990 14,127 13,659 16,816 -2.67%
  YoY % -16.39% -0.69% 6.94% 13.19% 3.43% -18.77% -
  Horiz. % 84.43% 100.99% 101.69% 95.09% 84.01% 81.23% 100.00%
Net Worth 61,950 70,782 49,408 50,799 52,799 49,942 66,190 -1.05%
  YoY % -12.48% 43.26% -2.74% -3.79% 5.72% -24.55% -
  Horiz. % 93.59% 106.94% 74.65% 76.75% 79.77% 75.45% 100.00%
Dividend
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 61,950 70,782 49,408 50,799 52,799 49,942 66,190 -1.05%
  YoY % -12.48% 43.26% -2.74% -3.79% 5.72% -24.55% -
  Horiz. % 93.59% 106.94% 74.65% 76.75% 79.77% 75.45% 100.00%
NOSH 110,625 110,597 109,795 110,432 109,999 108,571 112,187 -0.22%
  YoY % 0.02% 0.73% -0.58% 0.39% 1.32% -3.22% -
  Horiz. % 98.61% 98.58% 97.87% 98.44% 98.05% 96.78% 100.00%
Ratio Analysis
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -19.34 % -13.61 % -3.25 % -16.77 % -6.11 % -1.70 % -2.18 % 41.76%
  YoY % -42.10% -318.77% 80.62% -174.47% -259.41% 22.02% -
  Horiz. % 887.16% 624.31% 149.08% 769.27% 280.28% 77.98% 100.00%
ROE -3.71 % -2.88 % -1.09 % -4.52 % -1.54 % -0.46 % -0.54 % 36.09%
  YoY % -28.82% -164.22% 75.88% -193.51% -234.78% 14.81% -
  Horiz. % 687.04% 533.33% 201.85% 837.04% 285.19% 85.19% 100.00%
Per Share
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.75 13.51 15.08 12.40 12.10 12.37 14.67 -4.85%
  YoY % -20.43% -10.41% 21.61% 2.48% -2.18% -15.68% -
  Horiz. % 73.28% 92.09% 102.79% 84.53% 82.48% 84.32% 100.00%
EPS -2.08 -1.84 -0.49 -2.08 -0.74 -0.21 -0.32 34.89%
  YoY % -13.04% -275.51% 76.44% -181.08% -252.38% 34.38% -
  Horiz. % 650.00% 575.00% 153.13% 650.00% 231.25% 65.62% 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 0.5600 0.6400 0.4500 0.4600 0.4800 0.4600 0.5900 -0.83%
  YoY % -12.50% 42.22% -2.17% -4.17% 4.35% -22.03% -
  Horiz. % 94.92% 108.47% 76.27% 77.97% 81.36% 77.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.22 11.58 12.83 10.61 10.31 10.41 12.75 -5.05%
  YoY % -20.38% -9.74% 20.92% 2.91% -0.96% -18.35% -
  Horiz. % 72.31% 90.82% 100.63% 83.22% 80.86% 81.65% 100.00%
EPS -1.78 -1.58 -0.42 -1.78 -0.63 -0.18 -0.28 34.41%
  YoY % -12.66% -276.19% 76.40% -182.54% -250.00% 35.71% -
  Horiz. % 635.71% 564.29% 150.00% 635.71% 225.00% 64.29% 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 0.4800 0.5484 0.3828 0.3936 0.4091 0.3869 0.5128 -1.05%
  YoY % -12.47% 43.26% -2.74% -3.79% 5.74% -24.55% -
  Horiz. % 93.60% 106.94% 74.65% 76.76% 79.78% 75.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 31/12/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.8800 0.4350 0.2500 0.1000 0.1400 0.1400 0.1300 -
P/RPS 8.18 3.22 1.66 0.81 1.16 1.13 0.89 42.57%
  YoY % 154.04% 93.98% 104.94% -30.17% 2.65% 26.97% -
  Horiz. % 919.10% 361.80% 186.52% 91.01% 130.34% 126.97% 100.00%
P/EPS -42.31 -23.64 -51.02 -4.81 -18.92 -66.67 -40.63 0.65%
  YoY % -78.98% 53.67% -960.71% 74.58% 71.62% -64.09% -
  Horiz. % 104.13% 58.18% 125.57% 11.84% 46.57% 164.09% 100.00%
EY -2.36 -4.23 -1.96 -20.80 -5.29 -1.50 -2.46 -0.66%
  YoY % 44.21% -115.82% 90.58% -293.19% -252.67% 39.02% -
  Horiz. % 95.93% 171.95% 79.67% 845.53% 215.04% 60.98% 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 1.57 0.68 0.56 0.22 0.29 0.30 0.22 36.92%
  YoY % 130.88% 21.43% 154.55% -24.14% -3.33% 36.36% -
  Horiz. % 713.64% 309.09% 254.55% 100.00% 131.82% 136.36% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 23/02/15 25/02/14 26/11/12 29/11/11 25/11/10 24/11/09 25/11/08 -
Price 0.8100 0.4200 0.2400 0.2900 0.1200 0.2000 0.2700 -
P/RPS 7.53 3.11 1.59 2.34 0.99 1.62 1.84 25.27%
  YoY % 142.12% 95.60% -32.05% 136.36% -38.89% -11.96% -
  Horiz. % 409.24% 169.02% 86.41% 127.17% 53.80% 88.04% 100.00%
P/EPS -38.94 -22.83 -48.98 -13.94 -16.22 -95.24 -84.38 -11.63%
  YoY % -70.57% 53.39% -251.36% 14.06% 82.97% -12.87% -
  Horiz. % 46.15% 27.06% 58.05% 16.52% 19.22% 112.87% 100.00%
EY -2.57 -4.38 -2.04 -7.17 -6.17 -1.05 -1.19 13.10%
  YoY % 41.32% -114.71% 71.55% -16.21% -487.62% 11.76% -
  Horiz. % 215.97% 368.07% 171.43% 602.52% 518.49% 88.24% 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 1.45 0.66 0.53 0.63 0.25 0.43 0.46 20.15%
  YoY % 119.70% 24.53% -15.87% 152.00% -41.86% -6.52% -
  Horiz. % 315.22% 143.48% 115.22% 136.96% 54.35% 93.48% 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.
 


 

313  390  522  980 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.11+0.05 
 MYEG 1.38+0.08 
 SAPNRG-WA 0.14-0.005 
 DYNACIA 0.095-0.005 
 HSI-C5D 0.34+0.025 
 DAYANG 1.33-0.06 
 ORION 0.215+0.015 
 HSI-C3V 0.055+0.02 
 SAPNRG 0.34-0.01 
Partners & Brokers