Highlights

[VERSATL] YoY Quarter Result on 2005-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     691.25%    YoY -     -12.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Revenue 15,063 16,663 19,045 18,215 16,196 8,718 5,328 20.09%
  YoY % -9.60% -12.51% 4.56% 12.47% 85.78% 63.63% -
  Horiz. % 282.71% 312.74% 357.45% 341.87% 303.98% 163.63% 100.00%
PBT -13,637 -26,486 3,038 462 800 -19,917 -10,431 4.83%
  YoY % 48.51% -971.82% 557.58% -42.25% 104.02% -90.94% -
  Horiz. % 130.74% 253.92% -29.12% -4.43% -7.67% 190.94% 100.00%
Tax 1,337 543 -17 11 -258 -518 0 -
  YoY % 146.22% 3,294.12% -254.55% 104.26% 50.19% 0.00% -
  Horiz. % -258.11% -104.83% 3.28% -2.12% 49.81% 100.00% -
NP -12,300 -25,943 3,021 473 542 -20,435 -10,431 2.95%
  YoY % 52.59% -958.76% 538.69% -12.73% 102.65% -95.91% -
  Horiz. % 117.92% 248.71% -28.96% -4.53% -5.20% 195.91% 100.00%
NP to SH -12,300 -25,943 3,021 473 542 -20,435 -10,431 2.95%
  YoY % 52.59% -958.76% 538.69% -12.73% 102.65% -95.91% -
  Horiz. % 117.92% 248.71% -28.96% -4.53% -5.20% 195.91% 100.00%
Tax Rate - % - % 0.56 % -2.38 % 32.25 % - % - % -
  YoY % 0.00% 0.00% 123.53% -107.38% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1.74% -7.38% 100.00% - -
Total Cost 27,363 42,606 16,024 17,742 15,654 29,153 15,759 10.21%
  YoY % -35.78% 165.89% -9.68% 13.34% -46.30% 84.99% -
  Horiz. % 173.63% 270.36% 101.68% 112.58% 99.33% 184.99% 100.00%
Net Worth 53,093 65,759 90,829 88,692 58,093 9,180 -155,828 -
  YoY % -19.26% -27.60% 2.41% 52.67% 532.80% 105.89% -
  Horiz. % -34.07% -42.20% -58.29% -56.92% -37.28% -5.89% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 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
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Net Worth 53,093 65,759 90,829 88,692 58,093 9,180 -155,828 -
  YoY % -19.26% -27.60% 2.41% 52.67% 532.80% 105.89% -
  Horiz. % -34.07% -42.20% -58.29% -56.92% -37.28% -5.89% 100.00%
NOSH 110,611 110,631 110,659 109,999 110,612 18,021 106,006 0.75%
  YoY % -0.02% -0.03% 0.60% -0.55% 513.77% -83.00% -
  Horiz. % 104.34% 104.36% 104.39% 103.77% 104.35% 17.00% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
NP Margin -81.66 % -155.69 % 15.86 % 2.60 % 3.35 % -234.40 % -195.78 % -14.28%
  YoY % 47.55% -1,081.65% 510.00% -22.39% 101.43% -19.73% -
  Horiz. % 41.71% 79.52% -8.10% -1.33% -1.71% 119.73% 100.00%
ROE -23.17 % -39.45 % 3.33 % 0.53 % 0.93 % -222.60 % 0.00 % -
  YoY % 41.27% -1,284.68% 528.30% -43.01% 100.42% 0.00% -
  Horiz. % 10.41% 17.72% -1.50% -0.24% -0.42% 100.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
RPS 13.62 15.06 17.21 16.56 14.64 48.37 5.03 19.18%
  YoY % -9.56% -12.49% 3.93% 13.11% -69.73% 861.63% -
  Horiz. % 270.78% 299.40% 342.15% 329.22% 291.05% 961.63% 100.00%
EPS -11.12 -23.45 2.73 0.43 0.49 -113.39 -9.84 2.18%
  YoY % 52.58% -958.97% 534.88% -12.24% 100.43% -1,052.34% -
  Horiz. % 113.01% 238.31% -27.74% -4.37% -4.98% 1,152.34% 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 0.5944 0.8208 0.8063 0.5252 0.5094 -1.4700 -
  YoY % -19.25% -27.58% 1.80% 53.52% 3.10% 134.65% -
  Horiz. % -32.65% -40.44% -55.84% -54.85% -35.73% -34.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
RPS 10.61 11.74 13.41 12.83 11.41 6.14 3.75 20.11%
  YoY % -9.63% -12.45% 4.52% 12.45% 85.83% 63.73% -
  Horiz. % 282.93% 313.07% 357.60% 342.13% 304.27% 163.73% 100.00%
EPS -8.66 -18.27 2.13 0.33 0.38 -14.39 -7.35 2.93%
  YoY % 52.60% -957.75% 545.45% -13.16% 102.64% -95.78% -
  Horiz. % 117.82% 248.57% -28.98% -4.49% -5.17% 195.78% 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 0.3740 0.4632 0.6397 0.6247 0.4092 0.0647 -1.0975 -
  YoY % -19.26% -27.59% 2.40% 52.66% 532.46% 105.90% -
  Horiz. % -34.08% -42.21% -58.29% -56.92% -37.28% -5.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.2300 0.2300 0.3400 0.3000 0.3500 0.8500 0.0000 -
P/RPS 1.69 1.53 1.98 1.81 2.39 1.76 0.00 -
  YoY % 10.46% -22.73% 9.39% -24.27% 35.80% 0.00% -
  Horiz. % 96.02% 86.93% 112.50% 102.84% 135.80% 100.00% -
P/EPS -2.07 -0.98 12.45 69.77 71.43 -0.75 0.00 -
  YoY % -111.22% -107.87% -82.16% -2.32% 9,624.00% 0.00% -
  Horiz. % 276.00% 130.67% -1,660.00% -9,302.67% -9,524.00% 100.00% -
EY -48.35 -101.96 8.03 1.43 1.40 -133.40 0.00 -
  YoY % 52.58% -1,369.74% 461.54% 2.14% 101.05% 0.00% -
  Horiz. % 36.24% 76.43% -6.02% -1.07% -1.05% 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 0.48 0.39 0.41 0.37 0.67 1.67 0.00 -
  YoY % 23.08% -4.88% 10.81% -44.78% -59.88% 0.00% -
  Horiz. % 28.74% 23.35% 24.55% 22.16% 40.12% 100.00% -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/04/03 CAGR
Date 25/02/09 25/04/08 28/02/07 24/02/06 23/02/05 26/02/04 - -
Price 0.1700 0.2400 0.2900 0.3400 0.3100 0.6700 0.0000 -
P/RPS 1.25 1.59 1.69 2.05 2.12 1.39 0.00 -
  YoY % -21.38% -5.92% -17.56% -3.30% 52.52% 0.00% -
  Horiz. % 89.93% 114.39% 121.58% 147.48% 152.52% 100.00% -
P/EPS -1.53 -1.02 10.62 79.07 63.27 -0.59 0.00 -
  YoY % -50.00% -109.60% -86.57% 24.97% 10,823.73% 0.00% -
  Horiz. % 259.32% 172.88% -1,800.00% -13,401.70% -10,723.73% 100.00% -
EY -65.41 -97.71 9.41 1.26 1.58 -169.24 0.00 -
  YoY % 33.06% -1,138.36% 646.83% -20.25% 100.93% 0.00% -
  Horiz. % 38.65% 57.73% -5.56% -0.74% -0.93% 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 0.35 0.40 0.35 0.42 0.59 1.32 0.00 -
  YoY % -12.50% 14.29% -16.67% -28.81% -55.30% 0.00% -
  Horiz. % 26.52% 30.30% 26.52% 31.82% 44.70% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers