Highlights

[VERSATL] YoY Quarter Result on 2010-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -114.46%    YoY -     61.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 15,954 12,803 13,541 14,232 11,383 17,905 16,959 -0.97%
  YoY % 24.61% -5.45% -4.86% 25.03% -36.43% 5.58% -
  Horiz. % 94.07% 75.49% 79.85% 83.92% 67.12% 105.58% 100.00%
PBT 190 -351 -670 -468 -1,223 -15,573 -137 -
  YoY % 154.13% 47.61% -43.16% 61.73% 92.15% -11,267.15% -
  Horiz. % -138.69% 256.20% 489.05% 341.61% 892.70% 11,367.15% 100.00%
Tax -1 0 0 0 0 15,513 -73 -49.64%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 21,350.69% -
  Horiz. % 1.37% -0.00% -0.00% -0.00% -0.00% -21,250.69% 100.00%
NP 189 -351 -670 -468 -1,223 -60 -210 -
  YoY % 153.85% 47.61% -43.16% 61.73% -1,938.33% 71.43% -
  Horiz. % -90.00% 167.14% 319.05% 222.86% 582.38% 28.57% 100.00%
NP to SH 189 -351 -670 -468 -1,223 -60 -210 -
  YoY % 153.85% 47.61% -43.16% 61.73% -1,938.33% 71.43% -
  Horiz. % -90.00% 167.14% 319.05% 222.86% 582.38% 28.57% 100.00%
Tax Rate 0.53 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 15,765 13,154 14,211 14,700 12,606 17,965 17,169 -1.35%
  YoY % 19.85% -7.44% -3.33% 16.61% -29.83% 4.64% -
  Horiz. % 91.82% 76.61% 82.77% 85.62% 73.42% 104.64% 100.00%
Net Worth 64,482 49,359 53,819 54,600 5,173 70,799 90,509 -5.28%
  YoY % 30.64% -8.29% -1.43% 955.32% -92.69% -21.78% -
  Horiz. % 71.24% 54.53% 59.46% 60.32% 5.72% 78.22% 100.00%
Dividend
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 64,482 49,359 53,819 54,600 5,173 70,799 90,509 -5.28%
  YoY % 30.64% -8.29% -1.43% 955.32% -92.69% -21.78% -
  Horiz. % 71.24% 54.53% 59.46% 60.32% 5.72% 78.22% 100.00%
NOSH 111,176 109,687 109,836 111,428 11,008 119,999 110,526 0.09%
  YoY % 1.36% -0.14% -1.43% 912.24% -90.83% 8.57% -
  Horiz. % 100.59% 99.24% 99.38% 100.82% 9.96% 108.57% 100.00%
Ratio Analysis
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.18 % -2.74 % -4.95 % -3.29 % -10.74 % -0.34 % -1.24 % -
  YoY % 143.07% 44.65% -50.46% 69.37% -3,058.82% 72.58% -
  Horiz. % -95.16% 220.97% 399.19% 265.32% 866.13% 27.42% 100.00%
ROE 0.29 % -0.71 % -1.24 % -0.86 % -23.64 % -0.08 % -0.23 % -
  YoY % 140.85% 42.74% -44.19% 96.36% -29,450.00% 65.22% -
  Horiz. % -126.09% 308.70% 539.13% 373.91% 10,278.26% 34.78% 100.00%
Per Share
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.35 11.67 12.33 12.77 103.41 14.92 15.34 -1.06%
  YoY % 22.96% -5.35% -3.45% -87.65% 593.10% -2.74% -
  Horiz. % 93.55% 76.08% 80.38% 83.25% 674.12% 97.26% 100.00%
EPS 0.17 -0.32 -0.61 -0.42 -1.11 -0.05 -0.19 -
  YoY % 153.13% 47.54% -45.24% 62.16% -2,120.00% 73.68% -
  Horiz. % -89.47% 168.42% 321.05% 221.05% 584.21% 26.32% 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 0.5800 0.4500 0.4900 0.4900 0.4700 0.5900 0.8189 -5.37%
  YoY % 28.89% -8.16% 0.00% 4.26% -20.34% -27.95% -
  Horiz. % 70.83% 54.95% 59.84% 59.84% 57.39% 72.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.36 9.92 10.49 11.03 8.82 13.87 13.14 -0.97%
  YoY % 24.60% -5.43% -4.90% 25.06% -36.41% 5.56% -
  Horiz. % 94.06% 75.49% 79.83% 83.94% 67.12% 105.56% 100.00%
EPS 0.15 -0.27 -0.52 -0.36 -0.95 -0.05 -0.16 -
  YoY % 155.56% 48.08% -44.44% 62.11% -1,800.00% 68.75% -
  Horiz. % -93.75% 168.75% 325.00% 225.00% 593.75% 31.25% 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 0.4996 0.3824 0.4170 0.4230 0.0401 0.5485 0.7012 -5.28%
  YoY % 30.65% -8.30% -1.42% 954.86% -92.69% -21.78% -
  Horiz. % 71.25% 54.54% 59.47% 60.33% 5.72% 78.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4000 0.3100 0.1700 0.1700 0.1400 0.2900 0.3200 -
P/RPS 2.79 2.66 1.38 1.33 0.14 1.94 2.09 4.73%
  YoY % 4.89% 92.75% 3.76% 850.00% -92.78% -7.18% -
  Horiz. % 133.49% 127.27% 66.03% 63.64% 6.70% 92.82% 100.00%
P/EPS 235.29 -96.88 -27.87 -40.48 -1.26 -580.00 -168.42 -
  YoY % 342.87% -247.61% 31.15% -3,112.70% 99.78% -244.38% -
  Horiz. % -139.70% 57.52% 16.55% 24.04% 0.75% 344.38% 100.00%
EY 0.43 -1.03 -3.59 -2.47 -79.36 -0.17 -0.59 -
  YoY % 141.75% 71.31% -45.34% 96.89% -46,582.36% 71.19% -
  Horiz. % -72.88% 174.58% 608.47% 418.64% 13,450.85% 28.81% 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 0.69 0.35 0.35 0.30 0.49 0.39 9.55%
  YoY % 0.00% 97.14% 0.00% 16.67% -38.78% 25.64% -
  Horiz. % 176.92% 176.92% 89.74% 89.74% 76.92% 125.64% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/08/13 23/05/12 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 -
Price 0.4050 0.2800 0.1250 0.1600 0.1400 0.2000 0.3100 -
P/RPS 2.82 2.40 1.01 1.25 0.14 1.34 2.02 5.48%
  YoY % 17.50% 137.62% -19.20% 792.86% -89.55% -33.66% -
  Horiz. % 139.60% 118.81% 50.00% 61.88% 6.93% 66.34% 100.00%
P/EPS 238.24 -87.50 -20.49 -38.10 -1.26 -400.00 -163.16 -
  YoY % 372.27% -327.04% 46.22% -2,923.81% 99.68% -145.16% -
  Horiz. % -146.02% 53.63% 12.56% 23.35% 0.77% 245.16% 100.00%
EY 0.42 -1.14 -4.88 -2.63 -79.36 -0.25 -0.61 -
  YoY % 136.84% 76.64% -85.55% 96.69% -31,644.00% 59.02% -
  Horiz. % -68.85% 186.89% 800.00% 431.15% 13,009.84% 40.98% 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 0.70 0.62 0.26 0.33 0.30 0.34 0.38 10.26%
  YoY % 12.90% 138.46% -21.21% 10.00% -11.76% -10.53% -
  Horiz. % 184.21% 163.16% 68.42% 86.84% 78.95% 89.47% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers