Highlights

[VERSATL] YoY Quarter Result on 2011-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -142.32%    YoY -     -43.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 13,563 15,954 12,803 13,541 14,232 11,383 17,905 -4.35%
  YoY % -14.99% 24.61% -5.45% -4.86% 25.03% -36.43% -
  Horiz. % 75.75% 89.10% 71.51% 75.63% 79.49% 63.57% 100.00%
PBT -1,836 190 -351 -670 -468 -1,223 -15,573 -28.96%
  YoY % -1,066.32% 154.13% 47.61% -43.16% 61.73% 92.15% -
  Horiz. % 11.79% -1.22% 2.25% 4.30% 3.01% 7.85% 100.00%
Tax 0 -1 0 0 0 0 15,513 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -0.01% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -1,836 189 -351 -670 -468 -1,223 -60 72.84%
  YoY % -1,071.43% 153.85% 47.61% -43.16% 61.73% -1,938.33% -
  Horiz. % 3,060.00% -315.00% 585.00% 1,116.67% 780.00% 2,038.33% 100.00%
NP to SH -1,836 189 -351 -670 -468 -1,223 -60 72.84%
  YoY % -1,071.43% 153.85% 47.61% -43.16% 61.73% -1,938.33% -
  Horiz. % 3,060.00% -315.00% 585.00% 1,116.67% 780.00% 2,038.33% 100.00%
Tax Rate - % 0.53 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 15,399 15,765 13,154 14,211 14,700 12,606 17,965 -2.44%
  YoY % -2.32% 19.85% -7.44% -3.33% 16.61% -29.83% -
  Horiz. % 85.72% 87.75% 73.22% 79.10% 81.83% 70.17% 100.00%
Net Worth 85,163 64,482 49,359 53,819 54,600 5,173 70,799 3.00%
  YoY % 32.07% 30.64% -8.29% -1.43% 955.32% -92.69% -
  Horiz. % 120.29% 91.08% 69.72% 76.02% 77.12% 7.31% 100.00%
Dividend
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 85,163 64,482 49,359 53,819 54,600 5,173 70,799 3.00%
  YoY % 32.07% 30.64% -8.29% -1.43% 955.32% -92.69% -
  Horiz. % 120.29% 91.08% 69.72% 76.02% 77.12% 7.31% 100.00%
NOSH 110,602 111,176 109,687 109,836 111,428 11,008 119,999 -1.30%
  YoY % -0.52% 1.36% -0.14% -1.43% 912.24% -90.83% -
  Horiz. % 92.17% 92.65% 91.41% 91.53% 92.86% 9.17% 100.00%
Ratio Analysis
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -13.54 % 1.18 % -2.74 % -4.95 % -3.29 % -10.74 % -0.34 % 80.28%
  YoY % -1,247.46% 143.07% 44.65% -50.46% 69.37% -3,058.82% -
  Horiz. % 3,982.35% -347.06% 805.88% 1,455.88% 967.65% 3,158.82% 100.00%
ROE -2.16 % 0.29 % -0.71 % -1.24 % -0.86 % -23.64 % -0.08 % 69.41%
  YoY % -844.83% 140.85% 42.74% -44.19% 96.36% -29,450.00% -
  Horiz. % 2,700.00% -362.50% 887.50% 1,550.00% 1,075.00% 29,550.00% 100.00%
Per Share
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.26 14.35 11.67 12.33 12.77 103.41 14.92 -3.09%
  YoY % -14.56% 22.96% -5.35% -3.45% -87.65% 593.10% -
  Horiz. % 82.17% 96.18% 78.22% 82.64% 85.59% 693.10% 100.00%
EPS -1.66 0.17 -0.32 -0.61 -0.42 -1.11 -0.05 75.11%
  YoY % -1,076.47% 153.13% 47.54% -45.24% 62.16% -2,120.00% -
  Horiz. % 3,320.00% -340.00% 640.00% 1,220.00% 840.00% 2,220.00% 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 0.7700 0.5800 0.4500 0.4900 0.4900 0.4700 0.5900 4.35%
  YoY % 32.76% 28.89% -8.16% 0.00% 4.26% -20.34% -
  Horiz. % 130.51% 98.31% 76.27% 83.05% 83.05% 79.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.55 11.24 9.02 9.54 10.02 8.02 12.61 -4.35%
  YoY % -15.04% 24.61% -5.45% -4.79% 24.94% -36.40% -
  Horiz. % 75.73% 89.14% 71.53% 75.65% 79.46% 63.60% 100.00%
EPS -1.29 0.13 -0.25 -0.47 -0.33 -0.86 -0.04 74.30%
  YoY % -1,092.31% 152.00% 46.81% -42.42% 61.63% -2,050.00% -
  Horiz. % 3,225.00% -325.00% 625.00% 1,175.00% 825.00% 2,150.00% 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 0.5998 0.4542 0.3477 0.3791 0.3846 0.0364 0.4987 3.00%
  YoY % 32.06% 30.63% -8.28% -1.43% 956.59% -92.70% -
  Horiz. % 120.27% 91.08% 69.72% 76.02% 77.12% 7.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/06/14 28/06/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.4850 0.4000 0.3100 0.1700 0.1700 0.1400 0.2900 -
P/RPS 3.96 2.79 2.66 1.38 1.33 0.14 1.94 12.09%
  YoY % 41.94% 4.89% 92.75% 3.76% 850.00% -92.78% -
  Horiz. % 204.12% 143.81% 137.11% 71.13% 68.56% 7.22% 100.00%
P/EPS -29.22 235.29 -96.88 -27.87 -40.48 -1.26 -580.00 -37.99%
  YoY % -112.42% 342.87% -247.61% 31.15% -3,112.70% 99.78% -
  Horiz. % 5.04% -40.57% 16.70% 4.81% 6.98% 0.22% 100.00%
EY -3.42 0.43 -1.03 -3.59 -2.47 -79.36 -0.17 61.62%
  YoY % -895.35% 141.75% 71.31% -45.34% 96.89% -46,582.36% -
  Horiz. % 2,011.76% -252.94% 605.88% 2,111.76% 1,452.94% 46,682.35% 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 0.63 0.69 0.69 0.35 0.35 0.30 0.49 4.10%
  YoY % -8.70% 0.00% 97.14% 0.00% 16.67% -38.78% -
  Horiz. % 128.57% 140.82% 140.82% 71.43% 71.43% 61.22% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/08/14 29/08/13 23/05/12 27/05/11 26/05/10 26/05/09 07/07/08 -
Price 0.4950 0.4050 0.2800 0.1250 0.1600 0.1400 0.2000 -
P/RPS 4.04 2.82 2.40 1.01 1.25 0.14 1.34 19.31%
  YoY % 43.26% 17.50% 137.62% -19.20% 792.86% -89.55% -
  Horiz. % 301.49% 210.45% 179.10% 75.37% 93.28% 10.45% 100.00%
P/EPS -29.82 238.24 -87.50 -20.49 -38.10 -1.26 -400.00 -33.98%
  YoY % -112.52% 372.27% -327.04% 46.22% -2,923.81% 99.68% -
  Horiz. % 7.46% -59.56% 21.88% 5.12% 9.52% 0.31% 100.00%
EY -3.35 0.42 -1.14 -4.88 -2.63 -79.36 -0.25 51.45%
  YoY % -897.62% 136.84% 76.64% -85.55% 96.69% -31,644.00% -
  Horiz. % 1,340.00% -168.00% 456.00% 1,952.00% 1,052.00% 31,744.00% 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 0.64 0.70 0.62 0.26 0.33 0.30 0.34 10.65%
  YoY % -8.57% 12.90% 138.46% -21.21% 10.00% -11.76% -
  Horiz. % 188.24% 205.88% 182.35% 76.47% 97.06% 88.24% 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.
 


 

272  212  517  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.65+0.045 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 AAX 0.185-0.01 
 ISTONE 0.17+0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.205+0.015 
 NETX 0.0150.00 
Partners & Brokers