Highlights

[VERSATL] YoY Quarter Result on 2005-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 19-May-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Mar-2005  [#1]
Profit Trend QoQ -     -177.68%    YoY -     6.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 CAGR
Revenue 17,905 16,959 15,571 16,037 12,639 120 0 -
  YoY % 5.58% 8.91% -2.91% 26.89% 10,432.50% 0.00% -
  Horiz. % 14,920.83% 14,132.50% 12,975.83% 13,364.17% 10,532.50% 100.00% -
PBT -15,573 -137 -1,215 -275 2,504 -4,578 0 -
  YoY % -11,267.15% 88.72% -341.82% -110.98% 154.70% 0.00% -
  Horiz. % 340.17% 2.99% 26.54% 6.01% -54.70% 100.00% -
Tax 15,513 -73 -15 -146 -2,952 0 -792 -
  YoY % 21,350.69% -386.67% 89.73% 95.05% 0.00% 0.00% -
  Horiz. % -1,958.71% 9.22% 1.89% 18.43% 372.73% -0.00% 100.00%
NP -60 -210 -1,230 -421 -448 -4,578 -792 -40.28%
  YoY % 71.43% 82.93% -192.16% 6.03% 90.21% -478.03% -
  Horiz. % 7.58% 26.52% 155.30% 53.16% 56.57% 578.03% 100.00%
NP to SH -60 -210 -1,230 -421 -448 -4,578 -792 -40.28%
  YoY % 71.43% 82.93% -192.16% 6.03% 90.21% -478.03% -
  Horiz. % 7.58% 26.52% 155.30% 53.16% 56.57% 578.03% 100.00%
Tax Rate - % - % - % - % 117.89 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 17,965 17,169 16,801 16,458 13,087 4,698 792 86.57%
  YoY % 4.64% 2.19% 2.08% 25.76% 178.57% 493.18% -
  Horiz. % 2,268.31% 2,167.80% 2,121.34% 2,078.03% 1,652.40% 593.18% 100.00%
Net Worth 70,799 90,509 88,105 58,109 55,552 -162,137 - -
  YoY % -21.78% 2.73% 51.62% 4.60% 134.26% 0.00% -
  Horiz. % -43.67% -55.82% -54.34% -35.84% -34.26% 100.00% -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 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
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 CAGR
Net Worth 70,799 90,509 88,105 58,109 55,552 -162,137 - -
  YoY % -21.78% 2.73% 51.62% 4.60% 134.26% 0.00% -
  Horiz. % -43.67% -55.82% -54.34% -35.84% -34.26% 100.00% -
NOSH 119,999 110,526 110,810 110,789 109,268 105,972 109,999 1.75%
  YoY % 8.57% -0.26% 0.02% 1.39% 3.11% -3.66% -
  Horiz. % 109.09% 100.48% 100.74% 100.72% 99.33% 96.34% 100.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 CAGR
NP Margin -0.34 % -1.24 % -7.90 % -2.63 % -3.54 % -3,815.00 % 0.00 % -
  YoY % 72.58% 84.30% -200.38% 25.71% 99.91% 0.00% -
  Horiz. % 0.01% 0.03% 0.21% 0.07% 0.09% 100.00% -
ROE -0.08 % -0.23 % -1.40 % -0.72 % -0.81 % 0.00 % - % -
  YoY % 65.22% 83.57% -94.44% 11.11% 0.00% 0.00% -
  Horiz. % 9.88% 28.40% 172.84% 88.89% 100.00% - -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 CAGR
RPS 14.92 15.34 14.05 14.48 11.57 0.11 - -
  YoY % -2.74% 9.18% -2.97% 25.15% 10,418.18% 0.00% -
  Horiz. % 13,563.64% 13,945.45% 12,772.73% 13,163.64% 10,518.18% 100.00% -
EPS -0.05 -0.19 -1.11 -0.38 -0.41 -4.32 -0.72 -41.31%
  YoY % 73.68% 82.88% -192.11% 7.32% 90.51% -500.00% -
  Horiz. % 6.94% 26.39% 154.17% 52.78% 56.94% 600.00% 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 0.5900 0.8189 0.7951 0.5245 0.5084 -1.5300 - -
  YoY % -27.95% 2.99% 51.59% 3.17% 133.23% 0.00% -
  Horiz. % -38.56% -53.52% -51.97% -34.28% -33.23% 100.00% -
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 CAGR
RPS 12.61 11.94 10.97 11.30 8.90 0.08 - -
  YoY % 5.61% 8.84% -2.92% 26.97% 11,025.00% 0.00% -
  Horiz. % 15,762.50% 14,925.00% 13,712.50% 14,125.00% 11,125.00% 100.00% -
EPS -0.04 -0.15 -0.87 -0.30 -0.32 -3.22 -0.56 -40.98%
  YoY % 73.33% 82.76% -190.00% 6.25% 90.06% -475.00% -
  Horiz. % 7.14% 26.79% 155.36% 53.57% 57.14% 575.00% 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 0.4987 0.6375 0.6206 0.4093 0.3913 -1.1420 - -
  YoY % -21.77% 2.72% 51.62% 4.60% 134.26% 0.00% -
  Horiz. % -43.67% -55.82% -54.34% -35.84% -34.26% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - - -
Price 0.2900 0.3200 0.3900 0.3000 0.6000 0.0000 0.0000 -
P/RPS 1.94 2.09 2.78 2.07 5.19 0.00 0.00 -
  YoY % -7.18% -24.82% 34.30% -60.12% 0.00% 0.00% -
  Horiz. % 37.38% 40.27% 53.56% 39.88% 100.00% - -
P/EPS -580.00 -168.42 -35.14 -78.95 -146.34 0.00 0.00 -
  YoY % -244.38% -379.28% 55.49% 46.05% 0.00% 0.00% -
  Horiz. % 396.34% 115.09% 24.01% 53.95% 100.00% - -
EY -0.17 -0.59 -2.85 -1.27 -0.68 0.00 0.00 -
  YoY % 71.19% 79.30% -124.41% -86.76% 0.00% 0.00% -
  Horiz. % 25.00% 86.76% 419.12% 186.76% 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 0.49 0.39 0.49 0.57 1.18 0.00 0.00 -
  YoY % 25.64% -20.41% -14.04% -51.69% 0.00% 0.00% -
  Horiz. % 41.53% 33.05% 41.53% 48.31% 100.00% - -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 31/03/03 CAGR
Date 07/07/08 30/05/07 24/05/06 19/05/05 09/06/04 - - -
Price 0.2000 0.3100 0.4500 0.2900 0.2900 0.0000 0.0000 -
P/RPS 1.34 2.02 3.20 2.00 2.51 0.00 0.00 -
  YoY % -33.66% -36.88% 60.00% -20.32% 0.00% 0.00% -
  Horiz. % 53.39% 80.48% 127.49% 79.68% 100.00% - -
P/EPS -400.00 -163.16 -40.54 -76.32 -70.73 0.00 0.00 -
  YoY % -145.16% -302.47% 46.88% -7.90% 0.00% 0.00% -
  Horiz. % 565.53% 230.68% 57.32% 107.90% 100.00% - -
EY -0.25 -0.61 -2.47 -1.31 -1.41 0.00 0.00 -
  YoY % 59.02% 75.30% -88.55% 7.09% 0.00% 0.00% -
  Horiz. % 17.73% 43.26% 175.18% 92.91% 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 0.34 0.38 0.57 0.55 0.57 0.00 0.00 -
  YoY % -10.53% -33.33% 3.64% -3.51% 0.00% 0.00% -
  Horiz. % 59.65% 66.67% 100.00% 96.49% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers