Highlights

[VERSATL] YoY TTM Result on 2006-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 30-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     -66.00%    YoY -     -653.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 56,174 71,539 71,282 68,975 65,388 37,162 53,231 0.90%
  YoY % -21.48% 0.36% 3.34% 5.49% 75.95% -30.19% -
  Horiz. % 105.53% 134.39% 133.91% 129.58% 122.84% 69.81% 100.00%
PBT -29,459 -55,794 3,589 -1,322 925 19,287 -23,574 3.78%
  YoY % 47.20% -1,654.58% 371.48% -242.92% -95.20% 181.81% -
  Horiz. % 124.96% 236.68% -15.22% 5.61% -3.92% -81.81% 100.00%
Tax 15,411 30,559 -180 -79 -672 -40,423 -792 -
  YoY % -49.57% 17,077.22% -127.85% 88.24% 98.34% -5,003.91% -
  Horiz. % -1,945.83% -3,858.46% 22.73% 9.97% 84.85% 5,103.91% 100.00%
NP -14,048 -25,235 3,409 -1,401 253 -21,136 -24,366 -8.76%
  YoY % 44.33% -840.25% 343.33% -653.75% 101.20% 13.26% -
  Horiz. % 57.65% 103.57% -13.99% 5.75% -1.04% 86.74% 100.00%
NP to SH -14,048 -25,235 3,409 -1,401 253 -21,142 -24,366 -8.76%
  YoY % 44.33% -840.25% 343.33% -653.75% 101.20% 13.23% -
  Horiz. % 57.65% 103.57% -13.99% 5.75% -1.04% 86.77% 100.00%
Tax Rate - % - % 5.02 % - % 72.65 % 209.59 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -65.34% 0.00% -
  Horiz. % 0.00% 0.00% 2.40% 0.00% 34.66% 100.00% -
Total Cost 70,222 96,774 67,873 70,376 65,135 58,298 77,597 -1.65%
  YoY % -27.44% 42.58% -3.56% 8.05% 11.73% -24.87% -
  Horiz. % 90.50% 124.71% 87.47% 90.69% 83.94% 75.13% 100.00%
Net Worth 52,013 67,849 92,459 87,364 36,924 55,051 - -
  YoY % -23.34% -26.62% 5.83% 136.60% -32.93% 0.00% -
  Horiz. % 94.48% 123.25% 167.95% 158.70% 67.07% 100.00% -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 52,013 67,849 92,459 87,364 36,924 55,051 - -
  YoY % -23.34% -26.62% 5.83% 136.60% -32.93% 0.00% -
  Horiz. % 94.48% 123.25% 167.95% 158.70% 67.07% 100.00% -
NOSH 110,666 114,999 112,631 110,588 70,000 107,333 109,999 0.10%
  YoY % -3.77% 2.10% 1.85% 57.98% -34.78% -2.42% -
  Horiz. % 100.61% 104.55% 102.39% 100.53% 63.64% 97.58% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -25.01 % -35.27 % 4.78 % -2.03 % 0.39 % -56.88 % -45.77 % -9.57%
  YoY % 29.09% -837.87% 335.47% -620.51% 100.69% -24.27% -
  Horiz. % 54.64% 77.06% -10.44% 4.44% -0.85% 124.27% 100.00%
ROE -27.01 % -37.19 % 3.69 % -1.60 % 0.69 % -38.40 % - % -
  YoY % 27.37% -1,107.86% 330.62% -331.88% 101.80% 0.00% -
  Horiz. % 70.34% 96.85% -9.61% 4.17% -1.80% 100.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 50.76 62.21 63.29 62.37 93.41 34.62 48.39 0.80%
  YoY % -18.41% -1.71% 1.48% -33.23% 169.82% -28.46% -
  Horiz. % 104.90% 128.56% 130.79% 128.89% 193.04% 71.54% 100.00%
EPS -12.69 -21.94 3.03 -1.27 0.36 -19.70 -22.15 -8.86%
  YoY % 42.16% -824.09% 338.58% -452.78% 101.83% 11.06% -
  Horiz. % 57.29% 99.05% -13.68% 5.73% -1.63% 88.94% 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 0.4700 0.5900 0.8209 0.7900 0.5275 0.5129 - -
  YoY % -20.34% -28.13% 3.91% 49.76% 2.85% 0.00% -
  Horiz. % 91.64% 115.03% 160.05% 154.03% 102.85% 100.00% -
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 39.56 50.39 50.21 48.58 46.05 26.17 37.49 0.90%
  YoY % -21.49% 0.36% 3.36% 5.49% 75.96% -30.19% -
  Horiz. % 105.52% 134.41% 133.93% 129.58% 122.83% 69.81% 100.00%
EPS -9.89 -17.77 2.40 -0.99 0.18 -14.89 -17.16 -8.77%
  YoY % 44.34% -840.42% 342.42% -650.00% 101.21% 13.23% -
  Horiz. % 57.63% 103.55% -13.99% 5.77% -1.05% 86.77% 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 0.3663 0.4779 0.6512 0.6153 0.2601 0.3877 - -
  YoY % -23.35% -26.61% 5.83% 136.56% -32.91% 0.00% -
  Horiz. % 94.48% 123.27% 167.96% 158.71% 67.09% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.1600 0.2100 0.3200 0.8300 0.3400 0.2800 0.0000 -
P/RPS 0.32 0.34 0.51 1.33 0.36 0.81 0.00 -
  YoY % -5.88% -33.33% -61.65% 269.44% -55.56% 0.00% -
  Horiz. % 39.51% 41.98% 62.96% 164.20% 44.44% 100.00% -
P/EPS -1.26 -0.96 10.57 -65.52 94.07 -1.42 0.00 -
  YoY % -31.25% -109.08% 116.13% -169.65% 6,724.65% 0.00% -
  Horiz. % 88.73% 67.61% -744.37% 4,614.08% -6,624.65% 100.00% -
EY -79.34 -104.49 9.46 -1.53 1.06 -70.35 0.00 -
  YoY % 24.07% -1,204.55% 718.30% -244.34% 101.51% 0.00% -
  Horiz. % 112.78% 148.53% -13.45% 2.17% -1.51% 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 0.34 0.36 0.39 1.05 0.64 0.55 0.00 -
  YoY % -5.56% -7.69% -62.86% 64.06% 16.36% 0.00% -
  Horiz. % 61.82% 65.45% 70.91% 190.91% 116.36% 100.00% -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 26/08/08 29/08/07 30/08/06 22/08/05 - - -
Price 0.1400 0.2500 0.2900 0.3100 0.3400 0.0000 0.0000 -
P/RPS 0.28 0.40 0.46 0.50 0.36 0.00 0.00 -
  YoY % -30.00% -13.04% -8.00% 38.89% 0.00% 0.00% -
  Horiz. % 77.78% 111.11% 127.78% 138.89% 100.00% - -
P/EPS -1.10 -1.14 9.58 -24.47 94.07 0.00 0.00 -
  YoY % 3.51% -111.90% 139.15% -126.01% 0.00% 0.00% -
  Horiz. % -1.17% -1.21% 10.18% -26.01% 100.00% - -
EY -90.67 -87.77 10.44 -4.09 1.06 0.00 0.00 -
  YoY % -3.30% -940.71% 355.26% -485.85% 0.00% 0.00% -
  Horiz. % -8,553.77% -8,280.19% 984.91% -385.85% 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 0.30 0.42 0.35 0.39 0.64 0.00 0.00 -
  YoY % -28.57% 20.00% -10.26% -39.06% 0.00% 0.00% -
  Horiz. % 46.88% 65.62% 54.69% 60.94% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers