Highlights

[VERSATL] YoY Quarter Result on 2009-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     1,519.74%    YoY -     126.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,789 12,936 13,918 14,488 15,063 16,663 19,045 -5.65%
  YoY % -8.87% -7.06% -3.93% -3.82% -9.60% -12.51% -
  Horiz. % 61.90% 67.92% 73.08% 76.07% 79.09% 87.49% 100.00%
PBT -9,640 -3,533 200 3,173 -13,637 -26,486 3,038 -
  YoY % -172.86% -1,866.50% -93.70% 123.27% 48.51% -971.82% -
  Horiz. % -317.31% -116.29% 6.58% 104.44% -448.88% -871.82% 100.00%
Tax -126 -415 1,383 64 1,337 543 -17 27.47%
  YoY % 69.64% -130.01% 2,060.94% -95.21% 146.22% 3,294.12% -
  Horiz. % 741.18% 2,441.18% -8,135.29% -376.47% -7,864.71% -3,194.12% 100.00%
NP -9,766 -3,948 1,583 3,237 -12,300 -25,943 3,021 -
  YoY % -147.37% -349.40% -51.10% 126.32% 52.59% -958.76% -
  Horiz. % -323.27% -130.69% 52.40% 107.15% -407.15% -858.76% 100.00%
NP to SH -9,766 -3,948 1,583 3,237 -12,300 -25,943 3,021 -
  YoY % -147.37% -349.40% -51.10% 126.32% 52.59% -958.76% -
  Horiz. % -323.27% -130.69% 52.40% 107.15% -407.15% -858.76% 100.00%
Tax Rate - % - % -691.50 % -2.02 % - % - % 0.56 % -
  YoY % 0.00% 0.00% -34,132.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -123,482.14% -360.71% 0.00% 0.00% 100.00%
Total Cost 21,555 16,884 12,335 11,251 27,363 42,606 16,024 3.66%
  YoY % 27.67% 36.88% 9.63% -58.88% -35.78% 165.89% -
  Horiz. % 134.52% 105.37% 76.98% 70.21% 170.76% 265.89% 100.00%
Net Worth 57,560 48,646 54,242 54,134 53,093 65,759 90,829 -5.38%
  YoY % 18.32% -10.32% 0.20% 1.96% -19.26% -27.60% -
  Horiz. % 63.37% 53.56% 59.72% 59.60% 58.45% 72.40% 100.00%
Dividend
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,560 48,646 54,242 54,134 53,093 65,759 90,829 -5.38%
  YoY % 18.32% -10.32% 0.20% 1.96% -19.26% -27.60% -
  Horiz. % 63.37% 53.56% 59.72% 59.60% 58.45% 72.40% 100.00%
NOSH 110,693 110,560 110,699 110,477 110,611 110,631 110,659 0.00%
  YoY % 0.12% -0.13% 0.20% -0.12% -0.02% -0.03% -
  Horiz. % 100.03% 99.91% 100.04% 99.84% 99.96% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -82.84 % -30.52 % 11.37 % 22.34 % -81.66 % -155.69 % 15.86 % -
  YoY % -171.43% -368.43% -49.10% 127.36% 47.55% -1,081.65% -
  Horiz. % -522.32% -192.43% 71.69% 140.86% -514.88% -981.65% 100.00%
ROE -16.97 % -8.12 % 2.92 % 5.98 % -23.17 % -39.45 % 3.33 % -
  YoY % -108.99% -378.08% -51.17% 125.81% 41.27% -1,284.68% -
  Horiz. % -509.61% -243.84% 87.69% 179.58% -695.80% -1,184.68% 100.00%
Per Share
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.65 11.70 12.57 13.11 13.62 15.06 17.21 -5.65%
  YoY % -8.97% -6.92% -4.12% -3.74% -9.56% -12.49% -
  Horiz. % 61.88% 67.98% 73.04% 76.18% 79.14% 87.51% 100.00%
EPS -8.83 -3.57 1.43 2.93 -11.12 -23.45 2.73 -
  YoY % -147.34% -349.65% -51.19% 126.35% 52.58% -958.97% -
  Horiz. % -323.44% -130.77% 52.38% 107.33% -407.33% -858.97% 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 0.5200 0.4400 0.4900 0.4900 0.4800 0.5944 0.8208 -5.38%
  YoY % 18.18% -10.20% 0.00% 2.08% -19.25% -27.58% -
  Horiz. % 63.35% 53.61% 59.70% 59.70% 58.48% 72.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.30 9.11 9.80 10.20 10.61 11.74 13.41 -5.65%
  YoY % -8.89% -7.04% -3.92% -3.86% -9.63% -12.45% -
  Horiz. % 61.89% 67.93% 73.08% 76.06% 79.12% 87.55% 100.00%
EPS -6.88 -2.78 1.11 2.28 -8.66 -18.27 2.13 -
  YoY % -147.48% -350.45% -51.32% 126.33% 52.60% -957.75% -
  Horiz. % -323.00% -130.52% 52.11% 107.04% -406.57% -857.75% 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 0.4054 0.3426 0.3820 0.3813 0.3740 0.4632 0.6397 -5.38%
  YoY % 18.33% -10.31% 0.18% 1.95% -19.26% -27.59% -
  Horiz. % 63.37% 53.56% 59.72% 59.61% 58.46% 72.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/15 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.7500 0.4300 0.1200 0.1600 0.2300 0.2300 0.3400 -
P/RPS 7.04 3.68 0.95 1.22 1.69 1.53 1.98 16.62%
  YoY % 91.30% 287.37% -22.13% -27.81% 10.46% -22.73% -
  Horiz. % 355.56% 185.86% 47.98% 61.62% 85.35% 77.27% 100.00%
P/EPS -8.50 -12.04 8.39 5.46 -2.07 -0.98 12.45 -
  YoY % 29.40% -243.50% 53.66% 363.77% -111.22% -107.87% -
  Horiz. % -68.27% -96.71% 67.39% 43.86% -16.63% -7.87% 100.00%
EY -11.76 -8.30 11.92 18.31 -48.35 -101.96 8.03 -
  YoY % -41.69% -169.63% -34.90% 137.87% 52.58% -1,369.74% -
  Horiz. % -146.45% -103.36% 148.44% 228.02% -602.12% -1,269.74% 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 1.44 0.98 0.24 0.33 0.48 0.39 0.41 16.44%
  YoY % 46.94% 308.33% -27.27% -31.25% 23.08% -4.88% -
  Horiz. % 351.22% 239.02% 58.54% 80.49% 117.07% 95.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/05/15 29/02/12 28/02/11 24/02/10 25/02/09 25/04/08 28/02/07 -
Price 0.7800 0.3500 0.1300 0.1500 0.1700 0.2400 0.2900 -
P/RPS 7.32 2.99 1.03 1.14 1.25 1.59 1.69 19.44%
  YoY % 144.82% 190.29% -9.65% -8.80% -21.38% -5.92% -
  Horiz. % 433.14% 176.92% 60.95% 67.46% 73.96% 94.08% 100.00%
P/EPS -8.84 -9.80 9.09 5.12 -1.53 -1.02 10.62 -
  YoY % 9.80% -207.81% 77.54% 434.64% -50.00% -109.60% -
  Horiz. % -83.24% -92.28% 85.59% 48.21% -14.41% -9.60% 100.00%
EY -11.31 -10.20 11.00 19.53 -65.41 -97.71 9.41 -
  YoY % -10.88% -192.73% -43.68% 129.86% 33.06% -1,138.36% -
  Horiz. % -120.19% -108.40% 116.90% 207.55% -695.11% -1,038.36% 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 1.50 0.80 0.27 0.31 0.35 0.40 0.35 19.29%
  YoY % 87.50% 196.30% -12.90% -11.43% -12.50% 14.29% -
  Horiz. % 428.57% 228.57% 77.14% 88.57% 100.00% 114.29% 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