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 - 254,635
30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.33 6.27 5.03 5.32 5.59 4.47 7.03 -4.33%
  YoY % -14.99% 24.65% -5.45% -4.83% 25.06% -36.42% -
  Horiz. % 75.82% 89.19% 71.55% 75.68% 79.52% 63.58% 100.00%
EPS -0.72 0.07 -0.14 -0.26 -0.18 -0.48 -0.02 77.39%
  YoY % -1,128.57% 150.00% 46.15% -44.44% 62.50% -2,300.00% -
  Horiz. % 3,600.00% -350.00% 700.00% 1,300.00% 900.00% 2,400.00% 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 0.3345 0.2532 0.1938 0.2114 0.2144 0.0203 0.2780 3.00%
  YoY % 32.11% 30.65% -8.33% -1.40% 956.16% -92.70% -
  Horiz. % 120.32% 91.08% 69.71% 76.04% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

542  192  594  1123 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.09 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 MRDIY 1.750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS