Highlights

[VERSATL] YoY Quarter Result on 2007-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -106.95%    YoY -     82.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 14,232 11,383 17,905 16,959 15,571 16,037 12,639 2.00%
  YoY % 25.03% -36.43% 5.58% 8.91% -2.91% 26.89% -
  Horiz. % 112.60% 90.06% 141.66% 134.18% 123.20% 126.89% 100.00%
PBT -468 -1,223 -15,573 -137 -1,215 -275 2,504 -
  YoY % 61.73% 92.15% -11,267.15% 88.72% -341.82% -110.98% -
  Horiz. % -18.69% -48.84% -621.92% -5.47% -48.52% -10.98% 100.00%
Tax 0 0 15,513 -73 -15 -146 -2,952 -
  YoY % 0.00% 0.00% 21,350.69% -386.67% 89.73% 95.05% -
  Horiz. % -0.00% -0.00% -525.51% 2.47% 0.51% 4.95% 100.00%
NP -468 -1,223 -60 -210 -1,230 -421 -448 0.73%
  YoY % 61.73% -1,938.33% 71.43% 82.93% -192.16% 6.03% -
  Horiz. % 104.46% 272.99% 13.39% 46.88% 274.55% 93.97% 100.00%
NP to SH -468 -1,223 -60 -210 -1,230 -421 -448 0.73%
  YoY % 61.73% -1,938.33% 71.43% 82.93% -192.16% 6.03% -
  Horiz. % 104.46% 272.99% 13.39% 46.88% 274.55% 93.97% 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% 0.00% 100.00%
Total Cost 14,700 12,606 17,965 17,169 16,801 16,458 13,087 1.96%
  YoY % 16.61% -29.83% 4.64% 2.19% 2.08% 25.76% -
  Horiz. % 112.33% 96.32% 137.27% 131.19% 128.38% 125.76% 100.00%
Net Worth 54,600 5,173 70,799 90,509 88,105 58,109 55,552 -0.29%
  YoY % 955.32% -92.69% -21.78% 2.73% 51.62% 4.60% -
  Horiz. % 98.29% 9.31% 127.45% 162.93% 158.60% 104.60% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 54,600 5,173 70,799 90,509 88,105 58,109 55,552 -0.29%
  YoY % 955.32% -92.69% -21.78% 2.73% 51.62% 4.60% -
  Horiz. % 98.29% 9.31% 127.45% 162.93% 158.60% 104.60% 100.00%
NOSH 111,428 11,008 119,999 110,526 110,810 110,789 109,268 0.33%
  YoY % 912.24% -90.83% 8.57% -0.26% 0.02% 1.39% -
  Horiz. % 101.98% 10.07% 109.82% 101.15% 101.41% 101.39% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -3.29 % -10.74 % -0.34 % -1.24 % -7.90 % -2.63 % -3.54 % -1.21%
  YoY % 69.37% -3,058.82% 72.58% 84.30% -200.38% 25.71% -
  Horiz. % 92.94% 303.39% 9.60% 35.03% 223.16% 74.29% 100.00%
ROE -0.86 % -23.64 % -0.08 % -0.23 % -1.40 % -0.72 % -0.81 % 1.00%
  YoY % 96.36% -29,450.00% 65.22% 83.57% -94.44% 11.11% -
  Horiz. % 106.17% 2,918.52% 9.88% 28.40% 172.84% 88.89% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.77 103.41 14.92 15.34 14.05 14.48 11.57 1.66%
  YoY % -87.65% 593.10% -2.74% 9.18% -2.97% 25.15% -
  Horiz. % 110.37% 893.78% 128.95% 132.58% 121.43% 125.15% 100.00%
EPS -0.42 -1.11 -0.05 -0.19 -1.11 -0.38 -0.41 0.40%
  YoY % 62.16% -2,120.00% 73.68% 82.88% -192.11% 7.32% -
  Horiz. % 102.44% 270.73% 12.20% 46.34% 270.73% 92.68% 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 0.4900 0.4700 0.5900 0.8189 0.7951 0.5245 0.5084 -0.61%
  YoY % 4.26% -20.34% -27.95% 2.99% 51.59% 3.17% -
  Horiz. % 96.38% 92.45% 116.05% 161.07% 156.39% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.02 8.02 12.61 11.94 10.97 11.30 8.90 1.99%
  YoY % 24.94% -36.40% 5.61% 8.84% -2.92% 26.97% -
  Horiz. % 112.58% 90.11% 141.69% 134.16% 123.26% 126.97% 100.00%
EPS -0.33 -0.86 -0.04 -0.15 -0.87 -0.30 -0.32 0.51%
  YoY % 61.63% -2,050.00% 73.33% 82.76% -190.00% 6.25% -
  Horiz. % 103.13% 268.75% 12.50% 46.88% 271.88% 93.75% 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 0.3846 0.0364 0.4987 0.6375 0.6206 0.4093 0.3913 -0.29%
  YoY % 956.59% -92.70% -21.77% 2.72% 51.62% 4.60% -
  Horiz. % 98.29% 9.30% 127.45% 162.92% 158.60% 104.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.1700 0.1400 0.2900 0.3200 0.3900 0.3000 0.6000 -
P/RPS 1.33 0.14 1.94 2.09 2.78 2.07 5.19 -20.29%
  YoY % 850.00% -92.78% -7.18% -24.82% 34.30% -60.12% -
  Horiz. % 25.63% 2.70% 37.38% 40.27% 53.56% 39.88% 100.00%
P/EPS -40.48 -1.26 -580.00 -168.42 -35.14 -78.95 -146.34 -19.27%
  YoY % -3,112.70% 99.78% -244.38% -379.28% 55.49% 46.05% -
  Horiz. % 27.66% 0.86% 396.34% 115.09% 24.01% 53.95% 100.00%
EY -2.47 -79.36 -0.17 -0.59 -2.85 -1.27 -0.68 23.97%
  YoY % 96.89% -46,582.36% 71.19% 79.30% -124.41% -86.76% -
  Horiz. % 363.24% 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 0.35 0.30 0.49 0.39 0.49 0.57 1.18 -18.33%
  YoY % 16.67% -38.78% 25.64% -20.41% -14.04% -51.69% -
  Horiz. % 29.66% 25.42% 41.53% 33.05% 41.53% 48.31% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 09/06/04 -
Price 0.1600 0.1400 0.2000 0.3100 0.4500 0.2900 0.2900 -
P/RPS 1.25 0.14 1.34 2.02 3.20 2.00 2.51 -10.96%
  YoY % 792.86% -89.55% -33.66% -36.88% 60.00% -20.32% -
  Horiz. % 49.80% 5.58% 53.39% 80.48% 127.49% 79.68% 100.00%
P/EPS -38.10 -1.26 -400.00 -163.16 -40.54 -76.32 -70.73 -9.79%
  YoY % -2,923.81% 99.68% -145.16% -302.47% 46.88% -7.90% -
  Horiz. % 53.87% 1.78% 565.53% 230.68% 57.32% 107.90% 100.00%
EY -2.63 -79.36 -0.25 -0.61 -2.47 -1.31 -1.41 10.94%
  YoY % 96.69% -31,644.00% 59.02% 75.30% -88.55% 7.09% -
  Horiz. % 186.52% 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 0.33 0.30 0.34 0.38 0.57 0.55 0.57 -8.70%
  YoY % 10.00% -11.76% -10.53% -33.33% 3.64% -3.51% -
  Horiz. % 57.89% 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.
 


 

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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers