Highlights

[VERSATL] YoY Quarter Result on 2011-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -71.88%    YoY -     -349.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 12,230 11,374 11,789 12,936 13,918 14,488 15,063 -2.49%
  YoY % 7.53% -3.52% -8.87% -7.06% -3.93% -3.82% -
  Horiz. % 81.19% 75.51% 78.26% 85.88% 92.40% 96.18% 100.00%
PBT 2,036 -1,320 -9,640 -3,533 200 3,173 -13,637 -
  YoY % 254.24% 86.31% -172.86% -1,866.50% -93.70% 123.27% -
  Horiz. % -14.93% 9.68% 70.69% 25.91% -1.47% -23.27% 100.00%
Tax -660 -69 -126 -415 1,383 64 1,337 -
  YoY % -856.52% 45.24% 69.64% -130.01% 2,060.94% -95.21% -
  Horiz. % -49.36% -5.16% -9.42% -31.04% 103.44% 4.79% 100.00%
NP 1,376 -1,389 -9,766 -3,948 1,583 3,237 -12,300 -
  YoY % 199.06% 85.78% -147.37% -349.40% -51.10% 126.32% -
  Horiz. % -11.19% 11.29% 79.40% 32.10% -12.87% -26.32% 100.00%
NP to SH 1,376 -1,389 -9,766 -3,948 1,583 3,237 -12,300 -
  YoY % 199.06% 85.78% -147.37% -349.40% -51.10% 126.32% -
  Horiz. % -11.19% 11.29% 79.40% 32.10% -12.87% -26.32% 100.00%
Tax Rate 32.42 % - % - % - % -691.50 % -2.02 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -34,132.67% 0.00% -
  Horiz. % -1,604.95% 0.00% 0.00% 0.00% 34,232.67% 100.00% -
Total Cost 10,854 12,763 21,555 16,884 12,335 11,251 27,363 -10.60%
  YoY % -14.96% -40.79% 27.67% 36.88% 9.63% -58.88% -
  Horiz. % 39.67% 46.64% 78.77% 61.70% 45.08% 41.12% 100.00%
Net Worth 55,149 44,588 57,560 48,646 54,242 54,134 53,093 0.46%
  YoY % 23.68% -22.54% 18.32% -10.32% 0.20% 1.96% -
  Horiz. % 103.87% 83.98% 108.41% 91.62% 102.16% 101.96% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 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
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 55,149 44,588 57,560 48,646 54,242 54,134 53,093 0.46%
  YoY % 23.68% -22.54% 18.32% -10.32% 0.20% 1.96% -
  Horiz. % 103.87% 83.98% 108.41% 91.62% 102.16% 101.96% 100.00%
NOSH 117,338 117,338 110,693 110,560 110,699 110,477 110,611 0.72%
  YoY % 0.00% 6.00% 0.12% -0.13% 0.20% -0.12% -
  Horiz. % 106.08% 106.08% 100.07% 99.95% 100.08% 99.88% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.25 % -12.21 % -82.84 % -30.52 % 11.37 % 22.34 % -81.66 % -
  YoY % 192.14% 85.26% -171.43% -368.43% -49.10% 127.36% -
  Horiz. % -13.78% 14.95% 101.45% 37.37% -13.92% -27.36% 100.00%
ROE 2.50 % -3.12 % -16.97 % -8.12 % 2.92 % 5.98 % -23.17 % -
  YoY % 180.13% 81.61% -108.99% -378.08% -51.17% 125.81% -
  Horiz. % -10.79% 13.47% 73.24% 35.05% -12.60% -25.81% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.42 9.69 10.65 11.70 12.57 13.11 13.62 -3.19%
  YoY % 7.53% -9.01% -8.97% -6.92% -4.12% -3.74% -
  Horiz. % 76.51% 71.15% 78.19% 85.90% 92.29% 96.26% 100.00%
EPS 1.17 -1.18 -8.83 -3.57 1.43 2.93 -11.12 -
  YoY % 199.15% 86.64% -147.34% -349.65% -51.19% 126.35% -
  Horiz. % -10.52% 10.61% 79.41% 32.10% -12.86% -26.35% 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 0.4700 0.3800 0.5200 0.4400 0.4900 0.4900 0.4800 -0.25%
  YoY % 23.68% -26.92% 18.18% -10.20% 0.00% 2.08% -
  Horiz. % 97.92% 79.17% 108.33% 91.67% 102.08% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.48 8.81 9.13 10.02 10.78 11.22 11.67 -2.49%
  YoY % 7.60% -3.50% -8.88% -7.05% -3.92% -3.86% -
  Horiz. % 81.23% 75.49% 78.23% 85.86% 92.37% 96.14% 100.00%
EPS 1.07 -1.08 -7.57 -3.06 1.23 2.51 -9.53 -
  YoY % 199.07% 85.73% -147.39% -348.78% -51.00% 126.34% -
  Horiz. % -11.23% 11.33% 79.43% 32.11% -12.91% -26.34% 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 0.4273 0.3455 0.4460 0.3769 0.4202 0.4194 0.4113 0.46%
  YoY % 23.68% -22.53% 18.33% -10.30% 0.19% 1.97% -
  Horiz. % 103.89% 84.00% 108.44% 91.64% 102.16% 101.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/17 31/03/16 31/03/15 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.2900 0.6900 0.7500 0.4300 0.1200 0.1600 0.2300 -
P/RPS 12.38 7.12 7.04 3.68 0.95 1.22 1.69 27.29%
  YoY % 73.88% 1.14% 91.30% 287.37% -22.13% -27.81% -
  Horiz. % 732.54% 421.30% 416.57% 217.75% 56.21% 72.19% 100.00%
P/EPS 110.01 -58.29 -8.50 -12.04 8.39 5.46 -2.07 -
  YoY % 288.73% -585.76% 29.40% -243.50% 53.66% 363.77% -
  Horiz. % -5,314.49% 2,815.94% 410.63% 581.64% -405.31% -263.77% 100.00%
EY 0.91 -1.72 -11.76 -8.30 11.92 18.31 -48.35 -
  YoY % 152.91% 85.37% -41.69% -169.63% -34.90% 137.87% -
  Horiz. % -1.88% 3.56% 24.32% 17.17% -24.65% -37.87% 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 2.74 1.82 1.44 0.98 0.24 0.33 0.48 23.50%
  YoY % 50.55% 26.39% 46.94% 308.33% -27.27% -31.25% -
  Horiz. % 570.83% 379.17% 300.00% 204.17% 50.00% 68.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/05/17 30/05/16 26/05/15 29/02/12 28/02/11 24/02/10 25/02/09 -
Price 1.4500 1.4900 0.7800 0.3500 0.1300 0.1500 0.1700 -
P/RPS 13.91 15.37 7.32 2.99 1.03 1.14 1.25 33.91%
  YoY % -9.50% 109.97% 144.82% 190.29% -9.65% -8.80% -
  Horiz. % 1,112.80% 1,229.60% 585.60% 239.20% 82.40% 91.20% 100.00%
P/EPS 123.65 -125.87 -8.84 -9.80 9.09 5.12 -1.53 -
  YoY % 198.24% -1,323.87% 9.80% -207.81% 77.54% 434.64% -
  Horiz. % -8,081.70% 8,226.80% 577.78% 640.52% -594.12% -334.64% 100.00%
EY 0.81 -0.79 -11.31 -10.20 11.00 19.53 -65.41 -
  YoY % 202.53% 93.02% -10.88% -192.73% -43.68% 129.86% -
  Horiz. % -1.24% 1.21% 17.29% 15.59% -16.82% -29.86% 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 3.09 3.92 1.50 0.80 0.27 0.31 0.35 30.20%
  YoY % -21.17% 161.33% 87.50% 196.30% -12.90% -11.43% -
  Horiz. % 882.86% 1,120.00% 428.57% 228.57% 77.14% 88.57% 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.
 


 

298  390  516  1001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.11+0.05 
 MYEG 1.36+0.06 
 SAPNRG-WA 0.14-0.005 
 DYNACIA 0.095-0.005 
 HSI-C5D 0.345+0.03 
 DAYANG 1.33-0.06 
 ORION 0.21+0.01 
 HSI-C3V 0.055+0.02 
 SAPNRG 0.345-0.005 
Partners & Brokers