Highlights

[VERSATL] YoY Quarter Result on 2006-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-May-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Mar-2006  [#1]
Profit Trend QoQ -     -360.04%    YoY -     -192.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Revenue 11,383 17,905 16,959 15,571 16,037 12,639 120 123.16%
  YoY % -36.43% 5.58% 8.91% -2.91% 26.89% 10,432.50% -
  Horiz. % 9,485.83% 14,920.83% 14,132.50% 12,975.83% 13,364.17% 10,532.50% 100.00%
PBT -1,223 -15,573 -137 -1,215 -275 2,504 -4,578 -20.76%
  YoY % 92.15% -11,267.15% 88.72% -341.82% -110.98% 154.70% -
  Horiz. % 26.71% 340.17% 2.99% 26.54% 6.01% -54.70% 100.00%
Tax 0 15,513 -73 -15 -146 -2,952 0 -
  YoY % 0.00% 21,350.69% -386.67% 89.73% 95.05% 0.00% -
  Horiz. % -0.00% -525.51% 2.47% 0.51% 4.95% 100.00% -
NP -1,223 -60 -210 -1,230 -421 -448 -4,578 -20.76%
  YoY % -1,938.33% 71.43% 82.93% -192.16% 6.03% 90.21% -
  Horiz. % 26.71% 1.31% 4.59% 26.87% 9.20% 9.79% 100.00%
NP to SH -1,223 -60 -210 -1,230 -421 -448 -4,578 -20.76%
  YoY % -1,938.33% 71.43% 82.93% -192.16% 6.03% 90.21% -
  Horiz. % 26.71% 1.31% 4.59% 26.87% 9.20% 9.79% 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% 0.00% 100.00% -
Total Cost 12,606 17,965 17,169 16,801 16,458 13,087 4,698 19.01%
  YoY % -29.83% 4.64% 2.19% 2.08% 25.76% 178.57% -
  Horiz. % 268.33% 382.40% 365.45% 357.62% 350.32% 278.57% 100.00%
Net Worth 5,173 70,799 90,509 88,105 58,109 55,552 -162,137 -
  YoY % -92.69% -21.78% 2.73% 51.62% 4.60% 134.26% -
  Horiz. % -3.19% -43.67% -55.82% -54.34% -35.84% -34.26% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 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
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Net Worth 5,173 70,799 90,509 88,105 58,109 55,552 -162,137 -
  YoY % -92.69% -21.78% 2.73% 51.62% 4.60% 134.26% -
  Horiz. % -3.19% -43.67% -55.82% -54.34% -35.84% -34.26% 100.00%
NOSH 11,008 119,999 110,526 110,810 110,789 109,268 105,972 -32.92%
  YoY % -90.83% 8.57% -0.26% 0.02% 1.39% 3.11% -
  Horiz. % 10.39% 113.24% 104.30% 104.57% 104.55% 103.11% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
NP Margin -10.74 % -0.34 % -1.24 % -7.90 % -2.63 % -3.54 % -3,815.00 % -64.50%
  YoY % -3,058.82% 72.58% 84.30% -200.38% 25.71% 99.91% -
  Horiz. % 0.28% 0.01% 0.03% 0.21% 0.07% 0.09% 100.00%
ROE -23.64 % -0.08 % -0.23 % -1.40 % -0.72 % -0.81 % 0.00 % -
  YoY % -29,450.00% 65.22% 83.57% -94.44% 11.11% 0.00% -
  Horiz. % 2,918.52% 9.88% 28.40% 172.84% 88.89% 100.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
RPS 103.41 14.92 15.34 14.05 14.48 11.57 0.11 234.39%
  YoY % 593.10% -2.74% 9.18% -2.97% 25.15% 10,418.18% -
  Horiz. % 94,009.09% 13,563.64% 13,945.45% 12,772.73% 13,163.64% 10,518.18% 100.00%
EPS -1.11 -0.05 -0.19 -1.11 -0.38 -0.41 -4.32 -21.31%
  YoY % -2,120.00% 73.68% 82.88% -192.11% 7.32% 90.51% -
  Horiz. % 25.69% 1.16% 4.40% 25.69% 8.80% 9.49% 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 0.5900 0.8189 0.7951 0.5245 0.5084 -1.5300 -
  YoY % -20.34% -27.95% 2.99% 51.59% 3.17% 133.23% -
  Horiz. % -30.72% -38.56% -53.52% -51.97% -34.28% -33.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
RPS 4.47 7.03 6.66 6.12 6.30 4.96 0.05 120.84%
  YoY % -36.42% 5.56% 8.82% -2.86% 27.02% 9,820.00% -
  Horiz. % 8,940.00% 14,060.00% 13,320.00% 12,240.00% 12,600.00% 9,920.00% 100.00%
EPS -0.48 -0.02 -0.08 -0.48 -0.17 -0.18 -1.80 -20.79%
  YoY % -2,300.00% 75.00% 83.33% -182.35% 5.56% 90.00% -
  Horiz. % 26.67% 1.11% 4.44% 26.67% 9.44% 10.00% 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 0.0203 0.2780 0.3554 0.3460 0.2282 0.2182 -0.6367 -
  YoY % -92.70% -21.78% 2.72% 51.62% 4.58% 134.27% -
  Horiz. % -3.19% -43.66% -55.82% -54.34% -35.84% -34.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.1400 0.2900 0.3200 0.3900 0.3000 0.6000 0.0000 -
P/RPS 0.14 1.94 2.09 2.78 2.07 5.19 0.00 -
  YoY % -92.78% -7.18% -24.82% 34.30% -60.12% 0.00% -
  Horiz. % 2.70% 37.38% 40.27% 53.56% 39.88% 100.00% -
P/EPS -1.26 -580.00 -168.42 -35.14 -78.95 -146.34 0.00 -
  YoY % 99.78% -244.38% -379.28% 55.49% 46.05% 0.00% -
  Horiz. % 0.86% 396.34% 115.09% 24.01% 53.95% 100.00% -
EY -79.36 -0.17 -0.59 -2.85 -1.27 -0.68 0.00 -
  YoY % -46,582.36% 71.19% 79.30% -124.41% -86.76% 0.00% -
  Horiz. % 11,670.59% 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 0.30 0.49 0.39 0.49 0.57 1.18 0.00 -
  YoY % -38.78% 25.64% -20.41% -14.04% -51.69% 0.00% -
  Horiz. % 25.42% 41.53% 33.05% 41.53% 48.31% 100.00% -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/07/03 CAGR
Date 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 09/06/04 - -
Price 0.1400 0.2000 0.3100 0.4500 0.2900 0.2900 0.0000 -
P/RPS 0.14 1.34 2.02 3.20 2.00 2.51 0.00 -
  YoY % -89.55% -33.66% -36.88% 60.00% -20.32% 0.00% -
  Horiz. % 5.58% 53.39% 80.48% 127.49% 79.68% 100.00% -
P/EPS -1.26 -400.00 -163.16 -40.54 -76.32 -70.73 0.00 -
  YoY % 99.68% -145.16% -302.47% 46.88% -7.90% 0.00% -
  Horiz. % 1.78% 565.53% 230.68% 57.32% 107.90% 100.00% -
EY -79.36 -0.25 -0.61 -2.47 -1.31 -1.41 0.00 -
  YoY % -31,644.00% 59.02% 75.30% -88.55% 7.09% 0.00% -
  Horiz. % 5,628.37% 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 0.30 0.34 0.38 0.57 0.55 0.57 0.00 -
  YoY % -11.76% -10.53% -33.33% 3.64% -3.51% 0.00% -
  Horiz. % 52.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers