Highlights

[VERSATL] YoY Quarter Result on 2009-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     90.06%    YoY -     -1,938.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 12,803 13,541 14,232 11,383 17,905 16,959 15,571 -3.21%
  YoY % -5.45% -4.86% 25.03% -36.43% 5.58% 8.91% -
  Horiz. % 82.22% 86.96% 91.40% 73.10% 114.99% 108.91% 100.00%
PBT -351 -670 -468 -1,223 -15,573 -137 -1,215 -18.68%
  YoY % 47.61% -43.16% 61.73% 92.15% -11,267.15% 88.72% -
  Horiz. % 28.89% 55.14% 38.52% 100.66% 1,281.73% 11.28% 100.00%
Tax 0 0 0 0 15,513 -73 -15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 21,350.69% -386.67% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -103,419.99% 486.67% 100.00%
NP -351 -670 -468 -1,223 -60 -210 -1,230 -18.84%
  YoY % 47.61% -43.16% 61.73% -1,938.33% 71.43% 82.93% -
  Horiz. % 28.54% 54.47% 38.05% 99.43% 4.88% 17.07% 100.00%
NP to SH -351 -670 -468 -1,223 -60 -210 -1,230 -18.84%
  YoY % 47.61% -43.16% 61.73% -1,938.33% 71.43% 82.93% -
  Horiz. % 28.54% 54.47% 38.05% 99.43% 4.88% 17.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,154 14,211 14,700 12,606 17,965 17,169 16,801 -3.99%
  YoY % -7.44% -3.33% 16.61% -29.83% 4.64% 2.19% -
  Horiz. % 78.29% 84.58% 87.49% 75.03% 106.93% 102.19% 100.00%
Net Worth 49,359 53,819 54,600 5,173 70,799 90,509 88,105 -9.20%
  YoY % -8.29% -1.43% 955.32% -92.69% -21.78% 2.73% -
  Horiz. % 56.02% 61.09% 61.97% 5.87% 80.36% 102.73% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 49,359 53,819 54,600 5,173 70,799 90,509 88,105 -9.20%
  YoY % -8.29% -1.43% 955.32% -92.69% -21.78% 2.73% -
  Horiz. % 56.02% 61.09% 61.97% 5.87% 80.36% 102.73% 100.00%
NOSH 109,687 109,836 111,428 11,008 119,999 110,526 110,810 -0.17%
  YoY % -0.14% -1.43% 912.24% -90.83% 8.57% -0.26% -
  Horiz. % 98.99% 99.12% 100.56% 9.93% 108.29% 99.74% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.74 % -4.95 % -3.29 % -10.74 % -0.34 % -1.24 % -7.90 % -16.17%
  YoY % 44.65% -50.46% 69.37% -3,058.82% 72.58% 84.30% -
  Horiz. % 34.68% 62.66% 41.65% 135.95% 4.30% 15.70% 100.00%
ROE -0.71 % -1.24 % -0.86 % -23.64 % -0.08 % -0.23 % -1.40 % -10.69%
  YoY % 42.74% -44.19% 96.36% -29,450.00% 65.22% 83.57% -
  Horiz. % 50.71% 88.57% 61.43% 1,688.57% 5.71% 16.43% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.67 12.33 12.77 103.41 14.92 15.34 14.05 -3.04%
  YoY % -5.35% -3.45% -87.65% 593.10% -2.74% 9.18% -
  Horiz. % 83.06% 87.76% 90.89% 736.01% 106.19% 109.18% 100.00%
EPS -0.32 -0.61 -0.42 -1.11 -0.05 -0.19 -1.11 -18.71%
  YoY % 47.54% -45.24% 62.16% -2,120.00% 73.68% 82.88% -
  Horiz. % 28.83% 54.95% 37.84% 100.00% 4.50% 17.12% 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 0.4500 0.4900 0.4900 0.4700 0.5900 0.8189 0.7951 -9.04%
  YoY % -8.16% 0.00% 4.26% -20.34% -27.95% 2.99% -
  Horiz. % 56.60% 61.63% 61.63% 59.11% 74.20% 102.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.02 9.54 10.02 8.02 12.61 11.94 10.97 -3.21%
  YoY % -5.45% -4.79% 24.94% -36.40% 5.61% 8.84% -
  Horiz. % 82.22% 86.96% 91.34% 73.11% 114.95% 108.84% 100.00%
EPS -0.25 -0.47 -0.33 -0.86 -0.04 -0.15 -0.87 -18.75%
  YoY % 46.81% -42.42% 61.63% -2,050.00% 73.33% 82.76% -
  Horiz. % 28.74% 54.02% 37.93% 98.85% 4.60% 17.24% 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 0.3477 0.3791 0.3846 0.0364 0.4987 0.6375 0.6206 -9.20%
  YoY % -8.28% -1.43% 956.59% -92.70% -21.77% 2.72% -
  Horiz. % 56.03% 61.09% 61.97% 5.87% 80.36% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3100 0.1700 0.1700 0.1400 0.2900 0.3200 0.3900 -
P/RPS 2.66 1.38 1.33 0.14 1.94 2.09 2.78 -0.73%
  YoY % 92.75% 3.76% 850.00% -92.78% -7.18% -24.82% -
  Horiz. % 95.68% 49.64% 47.84% 5.04% 69.78% 75.18% 100.00%
P/EPS -96.88 -27.87 -40.48 -1.26 -580.00 -168.42 -35.14 18.40%
  YoY % -247.61% 31.15% -3,112.70% 99.78% -244.38% -379.28% -
  Horiz. % 275.70% 79.31% 115.20% 3.59% 1,650.54% 479.28% 100.00%
EY -1.03 -3.59 -2.47 -79.36 -0.17 -0.59 -2.85 -15.59%
  YoY % 71.31% -45.34% 96.89% -46,582.36% 71.19% 79.30% -
  Horiz. % 36.14% 125.96% 86.67% 2,784.56% 5.96% 20.70% 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 0.69 0.35 0.35 0.30 0.49 0.39 0.49 5.87%
  YoY % 97.14% 0.00% 16.67% -38.78% 25.64% -20.41% -
  Horiz. % 140.82% 71.43% 71.43% 61.22% 100.00% 79.59% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 -
Price 0.2800 0.1250 0.1600 0.1400 0.2000 0.3100 0.4500 -
P/RPS 2.40 1.01 1.25 0.14 1.34 2.02 3.20 -4.68%
  YoY % 137.62% -19.20% 792.86% -89.55% -33.66% -36.88% -
  Horiz. % 75.00% 31.56% 39.06% 4.38% 41.88% 63.12% 100.00%
P/EPS -87.50 -20.49 -38.10 -1.26 -400.00 -163.16 -40.54 13.67%
  YoY % -327.04% 46.22% -2,923.81% 99.68% -145.16% -302.47% -
  Horiz. % 215.84% 50.54% 93.98% 3.11% 986.68% 402.47% 100.00%
EY -1.14 -4.88 -2.63 -79.36 -0.25 -0.61 -2.47 -12.08%
  YoY % 76.64% -85.55% 96.69% -31,644.00% 59.02% 75.30% -
  Horiz. % 46.15% 197.57% 106.48% 3,212.96% 10.12% 24.70% 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 0.62 0.26 0.33 0.30 0.34 0.38 0.57 1.41%
  YoY % 138.46% -21.21% 10.00% -11.76% -10.53% -33.33% -
  Horiz. % 108.77% 45.61% 57.89% 52.63% 59.65% 66.67% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. JAKS - 一个大起大落的公司! Stockpick2u
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers