Highlights

[VERSATL] YoY TTM Result on 2007-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     29.57%    YoY -     343.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 58,206 56,174 71,539 71,282 68,975 65,388 37,162 7.76%
  YoY % 3.62% -21.48% 0.36% 3.34% 5.49% 75.95% -
  Horiz. % 156.63% 151.16% 192.51% 191.81% 185.61% 175.95% 100.00%
PBT 2,409 -29,459 -55,794 3,589 -1,322 925 19,287 -29.29%
  YoY % 108.18% 47.20% -1,654.58% 371.48% -242.92% -95.20% -
  Horiz. % 12.49% -152.74% -289.28% 18.61% -6.85% 4.80% 100.00%
Tax 64 15,411 30,559 -180 -79 -672 -40,423 -
  YoY % -99.58% -49.57% 17,077.22% -127.85% 88.24% 98.34% -
  Horiz. % -0.16% -38.12% -75.60% 0.45% 0.20% 1.66% 100.00%
NP 2,473 -14,048 -25,235 3,409 -1,401 253 -21,136 -
  YoY % 117.60% 44.33% -840.25% 343.33% -653.75% 101.20% -
  Horiz. % -11.70% 66.46% 119.39% -16.13% 6.63% -1.20% 100.00%
NP to SH 2,473 -14,048 -25,235 3,409 -1,401 253 -21,142 -
  YoY % 117.60% 44.33% -840.25% 343.33% -653.75% 101.20% -
  Horiz. % -11.70% 66.45% 119.36% -16.12% 6.63% -1.20% 100.00%
Tax Rate -2.66 % - % - % 5.02 % - % 72.65 % 209.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -65.34% -
  Horiz. % -1.27% 0.00% 0.00% 2.40% 0.00% 34.66% 100.00%
Total Cost 55,733 70,222 96,774 67,873 70,376 65,135 58,298 -0.75%
  YoY % -20.63% -27.44% 42.58% -3.56% 8.05% 11.73% -
  Horiz. % 95.60% 120.45% 166.00% 116.42% 120.72% 111.73% 100.00%
Net Worth 55,533 52,013 67,849 92,459 87,364 36,924 55,051 0.15%
  YoY % 6.77% -23.34% -26.62% 5.83% 136.60% -32.93% -
  Horiz. % 100.88% 94.48% 123.25% 167.95% 158.70% 67.07% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 55,533 52,013 67,849 92,459 87,364 36,924 55,051 0.15%
  YoY % 6.77% -23.34% -26.62% 5.83% 136.60% -32.93% -
  Horiz. % 100.88% 94.48% 123.25% 167.95% 158.70% 67.07% 100.00%
NOSH 113,333 110,666 114,999 112,631 110,588 70,000 107,333 0.91%
  YoY % 2.41% -3.77% 2.10% 1.85% 57.98% -34.78% -
  Horiz. % 105.59% 103.11% 107.14% 104.94% 103.03% 65.22% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.25 % -25.01 % -35.27 % 4.78 % -2.03 % 0.39 % -56.88 % -
  YoY % 116.99% 29.09% -837.87% 335.47% -620.51% 100.69% -
  Horiz. % -7.47% 43.97% 62.01% -8.40% 3.57% -0.69% 100.00%
ROE 4.45 % -27.01 % -37.19 % 3.69 % -1.60 % 0.69 % -38.40 % -
  YoY % 116.48% 27.37% -1,107.86% 330.62% -331.88% 101.80% -
  Horiz. % -11.59% 70.34% 96.85% -9.61% 4.17% -1.80% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 51.36 50.76 62.21 63.29 62.37 93.41 34.62 6.79%
  YoY % 1.18% -18.41% -1.71% 1.48% -33.23% 169.82% -
  Horiz. % 148.35% 146.62% 179.69% 182.81% 180.16% 269.82% 100.00%
EPS 2.18 -12.69 -21.94 3.03 -1.27 0.36 -19.70 -
  YoY % 117.18% 42.16% -824.09% 338.58% -452.78% 101.83% -
  Horiz. % -11.07% 64.42% 111.37% -15.38% 6.45% -1.83% 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 0.4900 0.4700 0.5900 0.8209 0.7900 0.5275 0.5129 -0.76%
  YoY % 4.26% -20.34% -28.13% 3.91% 49.76% 2.85% -
  Horiz. % 95.54% 91.64% 115.03% 160.05% 154.03% 102.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.86 22.06 28.09 27.99 27.09 25.68 14.59 7.77%
  YoY % 3.63% -21.47% 0.36% 3.32% 5.49% 76.01% -
  Horiz. % 156.68% 151.20% 192.53% 191.84% 185.68% 176.01% 100.00%
EPS 0.97 -5.52 -9.91 1.34 -0.55 0.10 -8.30 -
  YoY % 117.57% 44.30% -839.55% 343.64% -650.00% 101.20% -
  Horiz. % -11.69% 66.51% 119.40% -16.14% 6.63% -1.20% 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 0.2181 0.2043 0.2665 0.3631 0.3431 0.1450 0.2162 0.15%
  YoY % 6.75% -23.34% -26.60% 5.83% 136.62% -32.93% -
  Horiz. % 100.88% 94.50% 123.27% 167.95% 158.70% 67.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.1600 0.1600 0.2100 0.3200 0.8300 0.3400 0.2800 -
P/RPS 0.31 0.32 0.34 0.51 1.33 0.36 0.81 -14.79%
  YoY % -3.12% -5.88% -33.33% -61.65% 269.44% -55.56% -
  Horiz. % 38.27% 39.51% 41.98% 62.96% 164.20% 44.44% 100.00%
P/EPS 7.33 -1.26 -0.96 10.57 -65.52 94.07 -1.42 -
  YoY % 681.75% -31.25% -109.08% 116.13% -169.65% 6,724.65% -
  Horiz. % -516.20% 88.73% 67.61% -744.37% 4,614.08% -6,624.65% 100.00%
EY 13.64 -79.34 -104.49 9.46 -1.53 1.06 -70.35 -
  YoY % 117.19% 24.07% -1,204.55% 718.30% -244.34% 101.51% -
  Horiz. % -19.39% 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 0.33 0.34 0.36 0.39 1.05 0.64 0.55 -8.16%
  YoY % -2.94% -5.56% -7.69% -62.86% 64.06% 16.36% -
  Horiz. % 60.00% 61.82% 65.45% 70.91% 190.91% 116.36% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 08/09/10 26/08/09 26/08/08 29/08/07 30/08/06 22/08/05 - -
Price 0.1400 0.1400 0.2500 0.2900 0.3100 0.3400 0.0000 -
P/RPS 0.27 0.28 0.40 0.46 0.50 0.36 0.00 -
  YoY % -3.57% -30.00% -13.04% -8.00% 38.89% 0.00% -
  Horiz. % 75.00% 77.78% 111.11% 127.78% 138.89% 100.00% -
P/EPS 6.42 -1.10 -1.14 9.58 -24.47 94.07 0.00 -
  YoY % 683.64% 3.51% -111.90% 139.15% -126.01% 0.00% -
  Horiz. % 6.82% -1.17% -1.21% 10.18% -26.01% 100.00% -
EY 15.59 -90.67 -87.77 10.44 -4.09 1.06 0.00 -
  YoY % 117.19% -3.30% -940.71% 355.26% -485.85% 0.00% -
  Horiz. % 1,470.75% -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 0.29 0.30 0.42 0.35 0.39 0.64 0.00 -
  YoY % -3.33% -28.57% 20.00% -10.26% -39.06% 0.00% -
  Horiz. % 45.31% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. KLCI waves 26 - Wave 3 could have started KLCI waves
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
6. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. 顶级手套拉锯战/万年船 小股东大权利
PARTNERS & BROKERS