Highlights

[VERSATL] YoY TTM Result on 2009-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -0.36%    YoY -     44.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 54,443 55,387 58,206 56,174 71,539 71,282 68,975 -3.86%
  YoY % -1.70% -4.84% 3.62% -21.48% 0.36% 3.34% -
  Horiz. % 78.93% 80.30% 84.39% 81.44% 103.72% 103.34% 100.00%
PBT -5,928 -1,782 2,409 -29,459 -55,794 3,589 -1,322 28.38%
  YoY % -232.66% -173.97% 108.18% 47.20% -1,654.58% 371.48% -
  Horiz. % 448.41% 134.80% -182.22% 2,228.37% 4,220.42% -271.48% 100.00%
Tax -421 1,383 64 15,411 30,559 -180 -79 32.13%
  YoY % -130.44% 2,060.94% -99.58% -49.57% 17,077.22% -127.85% -
  Horiz. % 532.91% -1,750.63% -81.01% -19,507.59% -38,682.28% 227.85% 100.00%
NP -6,349 -399 2,473 -14,048 -25,235 3,409 -1,401 28.61%
  YoY % -1,491.23% -116.13% 117.60% 44.33% -840.25% 343.33% -
  Horiz. % 453.18% 28.48% -176.52% 1,002.71% 1,801.21% -243.33% 100.00%
NP to SH -6,349 -399 2,473 -14,048 -25,235 3,409 -1,401 28.61%
  YoY % -1,491.23% -116.13% 117.60% 44.33% -840.25% 343.33% -
  Horiz. % 453.18% 28.48% -176.52% 1,002.71% 1,801.21% -243.33% 100.00%
Tax Rate - % - % -2.66 % - % - % 5.02 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -52.99% 0.00% 0.00% 100.00% -
Total Cost 60,792 55,786 55,733 70,222 96,774 67,873 70,376 -2.41%
  YoY % 8.97% 0.10% -20.63% -27.44% 42.58% -3.56% -
  Horiz. % 86.38% 79.27% 79.19% 99.78% 137.51% 96.44% 100.00%
Net Worth 50,522 53,119 55,533 52,013 67,849 92,459 87,364 -8.72%
  YoY % -4.89% -4.35% 6.77% -23.34% -26.62% 5.83% -
  Horiz. % 57.83% 60.80% 63.56% 59.54% 77.66% 105.83% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 50,522 53,119 55,533 52,013 67,849 92,459 87,364 -8.72%
  YoY % -4.89% -4.35% 6.77% -23.34% -26.62% 5.83% -
  Horiz. % 57.83% 60.80% 63.56% 59.54% 77.66% 105.83% 100.00%
NOSH 112,272 110,666 113,333 110,666 114,999 112,631 110,588 0.25%
  YoY % 1.45% -2.35% 2.41% -3.77% 2.10% 1.85% -
  Horiz. % 101.52% 100.07% 102.48% 100.07% 103.99% 101.85% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -11.66 % -0.72 % 4.25 % -25.01 % -35.27 % 4.78 % -2.03 % 33.79%
  YoY % -1,519.44% -116.94% 116.99% 29.09% -837.87% 335.47% -
  Horiz. % 574.38% 35.47% -209.36% 1,232.02% 1,737.44% -235.47% 100.00%
ROE -12.57 % -0.75 % 4.45 % -27.01 % -37.19 % 3.69 % -1.60 % 40.95%
  YoY % -1,576.00% -116.85% 116.48% 27.37% -1,107.86% 330.62% -
  Horiz. % 785.62% 46.88% -278.12% 1,688.12% 2,324.38% -230.63% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.49 50.05 51.36 50.76 62.21 63.29 62.37 -4.10%
  YoY % -3.12% -2.55% 1.18% -18.41% -1.71% 1.48% -
  Horiz. % 77.75% 80.25% 82.35% 81.39% 99.74% 101.48% 100.00%
EPS -5.65 -0.36 2.18 -12.69 -21.94 3.03 -1.27 28.22%
  YoY % -1,469.44% -116.51% 117.18% 42.16% -824.09% 338.58% -
  Horiz. % 444.88% 28.35% -171.65% 999.21% 1,727.56% -238.58% 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 0.4500 0.4800 0.4900 0.4700 0.5900 0.8209 0.7900 -8.95%
  YoY % -6.25% -2.04% 4.26% -20.34% -28.13% 3.91% -
  Horiz. % 56.96% 60.76% 62.03% 59.49% 74.68% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.38 21.75 22.86 22.06 28.09 27.99 27.09 -3.86%
  YoY % -1.70% -4.86% 3.63% -21.47% 0.36% 3.32% -
  Horiz. % 78.92% 80.29% 84.39% 81.43% 103.69% 103.32% 100.00%
EPS -2.49 -0.16 0.97 -5.52 -9.91 1.34 -0.55 28.59%
  YoY % -1,456.25% -116.49% 117.57% 44.30% -839.55% 343.64% -
  Horiz. % 452.73% 29.09% -176.36% 1,003.64% 1,801.82% -243.64% 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 0.1984 0.2086 0.2181 0.2043 0.2665 0.3631 0.3431 -8.72%
  YoY % -4.89% -4.36% 6.75% -23.34% -26.60% 5.83% -
  Horiz. % 57.83% 60.80% 63.57% 59.55% 77.67% 105.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.2800 0.1200 0.1600 0.1600 0.2100 0.3200 0.8300 -
P/RPS 0.58 0.24 0.31 0.32 0.34 0.51 1.33 -12.91%
  YoY % 141.67% -22.58% -3.12% -5.88% -33.33% -61.65% -
  Horiz. % 43.61% 18.05% 23.31% 24.06% 25.56% 38.35% 100.00%
P/EPS -4.95 -33.28 7.33 -1.26 -0.96 10.57 -65.52 -34.96%
  YoY % 85.13% -554.02% 681.75% -31.25% -109.08% 116.13% -
  Horiz. % 7.55% 50.79% -11.19% 1.92% 1.47% -16.13% 100.00%
EY -20.20 -3.00 13.64 -79.34 -104.49 9.46 -1.53 53.68%
  YoY % -573.33% -121.99% 117.19% 24.07% -1,204.55% 718.30% -
  Horiz. % 1,320.26% 196.08% -891.50% 5,185.62% 6,829.41% -618.30% 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 0.62 0.25 0.33 0.34 0.36 0.39 1.05 -8.40%
  YoY % 148.00% -24.24% -2.94% -5.56% -7.69% -62.86% -
  Horiz. % 59.05% 23.81% 31.43% 32.38% 34.29% 37.14% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 08/09/10 26/08/09 26/08/08 29/08/07 30/08/06 -
Price 0.2600 0.1200 0.1400 0.1400 0.2500 0.2900 0.3100 -
P/RPS 0.54 0.24 0.27 0.28 0.40 0.46 0.50 1.29%
  YoY % 125.00% -11.11% -3.57% -30.00% -13.04% -8.00% -
  Horiz. % 108.00% 48.00% 54.00% 56.00% 80.00% 92.00% 100.00%
P/EPS -4.60 -33.28 6.42 -1.10 -1.14 9.58 -24.47 -24.29%
  YoY % 86.18% -618.38% 683.64% 3.51% -111.90% 139.15% -
  Horiz. % 18.80% 136.00% -26.24% 4.50% 4.66% -39.15% 100.00%
EY -21.75 -3.00 15.59 -90.67 -87.77 10.44 -4.09 32.08%
  YoY % -625.00% -119.24% 117.19% -3.30% -940.71% 355.26% -
  Horiz. % 531.78% 73.35% -381.17% 2,216.87% 2,145.97% -255.26% 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 0.58 0.25 0.29 0.30 0.42 0.35 0.39 6.83%
  YoY % 132.00% -13.79% -3.33% -28.57% 20.00% -10.26% -
  Horiz. % 148.72% 64.10% 74.36% 76.92% 107.69% 89.74% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

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!
PARTNERS & BROKERS