Highlights

[VERSATL] YoY TTM Result on 2010-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 08-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     4.13%    YoY -     117.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 59,557 54,443 55,387 58,206 56,174 71,539 71,282 -2.83%
  YoY % 9.39% -1.70% -4.84% 3.62% -21.48% 0.36% -
  Horiz. % 83.55% 76.38% 77.70% 81.66% 78.81% 100.36% 100.00%
PBT 457 -5,928 -1,782 2,409 -29,459 -55,794 3,589 -28.06%
  YoY % 107.71% -232.66% -173.97% 108.18% 47.20% -1,654.58% -
  Horiz. % 12.73% -165.17% -49.65% 67.12% -820.81% -1,554.58% 100.00%
Tax 1,206 -421 1,383 64 15,411 30,559 -180 -
  YoY % 386.46% -130.44% 2,060.94% -99.58% -49.57% 17,077.22% -
  Horiz. % -670.00% 233.89% -768.33% -35.56% -8,561.67% -16,977.22% 100.00%
NP 1,663 -6,349 -399 2,473 -14,048 -25,235 3,409 -10.84%
  YoY % 126.19% -1,491.23% -116.13% 117.60% 44.33% -840.25% -
  Horiz. % 48.78% -186.24% -11.70% 72.54% -412.09% -740.25% 100.00%
NP to SH 1,663 -6,349 -399 2,473 -14,048 -25,235 3,409 -10.84%
  YoY % 126.19% -1,491.23% -116.13% 117.60% 44.33% -840.25% -
  Horiz. % 48.78% -186.24% -11.70% 72.54% -412.09% -740.25% 100.00%
Tax Rate -263.89 % - % - % -2.66 % - % - % 5.02 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5,256.77% 0.00% 0.00% -52.99% 0.00% 0.00% 100.00%
Total Cost 57,894 60,792 55,786 55,733 70,222 96,774 67,873 -2.51%
  YoY % -4.77% 8.97% 0.10% -20.63% -27.44% 42.58% -
  Horiz. % 85.30% 89.57% 82.19% 82.11% 103.46% 142.58% 100.00%
Net Worth 65,362 50,522 53,119 55,533 52,013 67,849 92,459 -5.39%
  YoY % 29.37% -4.89% -4.35% 6.77% -23.34% -26.62% -
  Horiz. % 70.69% 54.64% 57.45% 60.06% 56.26% 73.38% 100.00%
Dividend
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 65,362 50,522 53,119 55,533 52,013 67,849 92,459 -5.39%
  YoY % 29.37% -4.89% -4.35% 6.77% -23.34% -26.62% -
  Horiz. % 70.69% 54.64% 57.45% 60.06% 56.26% 73.38% 100.00%
NOSH 103,750 112,272 110,666 113,333 110,666 114,999 112,631 -1.30%
  YoY % -7.59% 1.45% -2.35% 2.41% -3.77% 2.10% -
  Horiz. % 92.11% 99.68% 98.26% 100.62% 98.26% 102.10% 100.00%
Ratio Analysis
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.79 % -11.66 % -0.72 % 4.25 % -25.01 % -35.27 % 4.78 % -8.24%
  YoY % 123.93% -1,519.44% -116.94% 116.99% 29.09% -837.87% -
  Horiz. % 58.37% -243.93% -15.06% 88.91% -523.22% -737.87% 100.00%
ROE 2.54 % -12.57 % -0.75 % 4.45 % -27.01 % -37.19 % 3.69 % -5.79%
  YoY % 120.21% -1,576.00% -116.85% 116.48% 27.37% -1,107.86% -
  Horiz. % 68.83% -340.65% -20.33% 120.60% -731.98% -1,007.86% 100.00%
Per Share
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.40 48.49 50.05 51.36 50.76 62.21 63.29 -1.55%
  YoY % 18.37% -3.12% -2.55% 1.18% -18.41% -1.71% -
  Horiz. % 90.69% 76.62% 79.08% 81.15% 80.20% 98.29% 100.00%
EPS 1.60 -5.65 -0.36 2.18 -12.69 -21.94 3.03 -9.70%
  YoY % 128.32% -1,469.44% -116.51% 117.18% 42.16% -824.09% -
  Horiz. % 52.81% -186.47% -11.88% 71.95% -418.81% -724.09% 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 0.6300 0.4500 0.4800 0.4900 0.4700 0.5900 0.8209 -4.14%
  YoY % 40.00% -6.25% -2.04% 4.26% -20.34% -28.13% -
  Horiz. % 76.75% 54.82% 58.47% 59.69% 57.25% 71.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.95 38.35 39.01 41.00 39.56 50.39 50.21 -2.83%
  YoY % 9.39% -1.69% -4.85% 3.64% -21.49% 0.36% -
  Horiz. % 83.55% 76.38% 77.69% 81.66% 78.79% 100.36% 100.00%
EPS 1.17 -4.47 -0.28 1.74 -9.89 -17.77 2.40 -10.85%
  YoY % 126.17% -1,496.43% -116.09% 117.59% 44.34% -840.42% -
  Horiz. % 48.75% -186.25% -11.67% 72.50% -412.08% -740.42% 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 0.4604 0.3558 0.3741 0.3911 0.3663 0.4779 0.6512 -5.39%
  YoY % 29.40% -4.89% -4.35% 6.77% -23.35% -26.61% -
  Horiz. % 70.70% 54.64% 57.45% 60.06% 56.25% 73.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.4550 0.2800 0.1200 0.1600 0.1600 0.2100 0.3200 -
P/RPS 0.79 0.58 0.24 0.31 0.32 0.34 0.51 7.24%
  YoY % 36.21% 141.67% -22.58% -3.12% -5.88% -33.33% -
  Horiz. % 154.90% 113.73% 47.06% 60.78% 62.75% 66.67% 100.00%
P/EPS 28.39 -4.95 -33.28 7.33 -1.26 -0.96 10.57 17.10%
  YoY % 673.54% 85.13% -554.02% 681.75% -31.25% -109.08% -
  Horiz. % 268.59% -46.83% -314.85% 69.35% -11.92% -9.08% 100.00%
EY 3.52 -20.20 -3.00 13.64 -79.34 -104.49 9.46 -14.61%
  YoY % 117.43% -573.33% -121.99% 117.19% 24.07% -1,204.55% -
  Horiz. % 37.21% -213.53% -31.71% 144.19% -838.69% -1,104.55% 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 0.72 0.62 0.25 0.33 0.34 0.36 0.39 10.29%
  YoY % 16.13% 148.00% -24.24% -2.94% -5.56% -7.69% -
  Horiz. % 184.62% 158.97% 64.10% 84.62% 87.18% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/11/13 28/08/12 25/08/11 08/09/10 26/08/09 26/08/08 29/08/07 -
Price 0.4950 0.2600 0.1200 0.1400 0.1400 0.2500 0.2900 -
P/RPS 0.86 0.54 0.24 0.27 0.28 0.40 0.46 10.52%
  YoY % 59.26% 125.00% -11.11% -3.57% -30.00% -13.04% -
  Horiz. % 186.96% 117.39% 52.17% 58.70% 60.87% 86.96% 100.00%
P/EPS 30.88 -4.60 -33.28 6.42 -1.10 -1.14 9.58 20.57%
  YoY % 771.30% 86.18% -618.38% 683.64% 3.51% -111.90% -
  Horiz. % 322.34% -48.02% -347.39% 67.01% -11.48% -11.90% 100.00%
EY 3.24 -21.75 -3.00 15.59 -90.67 -87.77 10.44 -17.05%
  YoY % 114.90% -625.00% -119.24% 117.19% -3.30% -940.71% -
  Horiz. % 31.03% -208.33% -28.74% 149.33% -868.49% -840.71% 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 0.79 0.58 0.25 0.29 0.30 0.42 0.35 13.89%
  YoY % 36.21% 132.00% -13.79% -3.33% -28.57% 20.00% -
  Horiz. % 225.71% 165.71% 71.43% 82.86% 85.71% 120.00% 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.
 


 

229  369  524  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23-0.01 
 GREATEC 0.895+0.085 
 HSI-H6P 0.32+0.01 
 HSI-C5J 0.145-0.015 
 HSI-H6Q 0.475+0.015 
 HSI-H6N 0.195+0.01 
 EKOVEST 0.830.00 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers