Highlights

[VERSATL] YoY TTM Result on 2011-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -1,387.10%    YoY -     -116.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 54,128 59,557 54,443 55,387 58,206 56,174 71,539 -4.36%
  YoY % -9.12% 9.39% -1.70% -4.84% 3.62% -21.48% -
  Horiz. % 75.66% 83.25% 76.10% 77.42% 81.36% 78.52% 100.00%
PBT -5,056 457 -5,928 -1,782 2,409 -29,459 -55,794 -31.88%
  YoY % -1,206.35% 107.71% -232.66% -173.97% 108.18% 47.20% -
  Horiz. % 9.06% -0.82% 10.62% 3.19% -4.32% 52.80% 100.00%
Tax -334 1,206 -421 1,383 64 15,411 30,559 -
  YoY % -127.69% 386.46% -130.44% 2,060.94% -99.58% -49.57% -
  Horiz. % -1.09% 3.95% -1.38% 4.53% 0.21% 50.43% 100.00%
NP -5,390 1,663 -6,349 -399 2,473 -14,048 -25,235 -21.87%
  YoY % -424.11% 126.19% -1,491.23% -116.13% 117.60% 44.33% -
  Horiz. % 21.36% -6.59% 25.16% 1.58% -9.80% 55.67% 100.00%
NP to SH -5,390 1,663 -6,349 -399 2,473 -14,048 -25,235 -21.87%
  YoY % -424.11% 126.19% -1,491.23% -116.13% 117.60% 44.33% -
  Horiz. % 21.36% -6.59% 25.16% 1.58% -9.80% 55.67% 100.00%
Tax Rate - % -263.89 % - % - % -2.66 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 9,920.68% 0.00% 0.00% 100.00% - -
Total Cost 59,518 57,894 60,792 55,786 55,733 70,222 96,774 -7.48%
  YoY % 2.81% -4.77% 8.97% 0.10% -20.63% -27.44% -
  Horiz. % 61.50% 59.82% 62.82% 57.65% 57.59% 72.56% 100.00%
Net Worth 78,623 65,362 50,522 53,119 55,533 52,013 67,849 2.38%
  YoY % 20.29% 29.37% -4.89% -4.35% 6.77% -23.34% -
  Horiz. % 115.88% 96.33% 74.46% 78.29% 81.85% 76.66% 100.00%
Dividend
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 78,623 65,362 50,522 53,119 55,533 52,013 67,849 2.38%
  YoY % 20.29% 29.37% -4.89% -4.35% 6.77% -23.34% -
  Horiz. % 115.88% 96.33% 74.46% 78.29% 81.85% 76.66% 100.00%
NOSH 110,736 103,750 112,272 110,666 113,333 110,666 114,999 -0.60%
  YoY % 6.73% -7.59% 1.45% -2.35% 2.41% -3.77% -
  Horiz. % 96.29% 90.22% 97.63% 96.23% 98.55% 96.23% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -9.96 % 2.79 % -11.66 % -0.72 % 4.25 % -25.01 % -35.27 % -18.30%
  YoY % -456.99% 123.93% -1,519.44% -116.94% 116.99% 29.09% -
  Horiz. % 28.24% -7.91% 33.06% 2.04% -12.05% 70.91% 100.00%
ROE -6.86 % 2.54 % -12.57 % -0.75 % 4.45 % -27.01 % -37.19 % -23.68%
  YoY % -370.08% 120.21% -1,576.00% -116.85% 116.48% 27.37% -
  Horiz. % 18.45% -6.83% 33.80% 2.02% -11.97% 72.63% 100.00%
Per Share
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 48.88 57.40 48.49 50.05 51.36 50.76 62.21 -3.78%
  YoY % -14.84% 18.37% -3.12% -2.55% 1.18% -18.41% -
  Horiz. % 78.57% 92.27% 77.95% 80.45% 82.56% 81.59% 100.00%
EPS -4.87 1.60 -5.65 -0.36 2.18 -12.69 -21.94 -21.39%
  YoY % -404.37% 128.32% -1,469.44% -116.51% 117.18% 42.16% -
  Horiz. % 22.20% -7.29% 25.75% 1.64% -9.94% 57.84% 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 0.7100 0.6300 0.4500 0.4800 0.4900 0.4700 0.5900 3.00%
  YoY % 12.70% 40.00% -6.25% -2.04% 4.26% -20.34% -
  Horiz. % 120.34% 106.78% 76.27% 81.36% 83.05% 79.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 38.12 41.95 38.35 39.01 41.00 39.56 50.39 -4.36%
  YoY % -9.13% 9.39% -1.69% -4.85% 3.64% -21.49% -
  Horiz. % 75.65% 83.25% 76.11% 77.42% 81.37% 78.51% 100.00%
EPS -3.80 1.17 -4.47 -0.28 1.74 -9.89 -17.77 -21.86%
  YoY % -424.79% 126.17% -1,496.43% -116.09% 117.59% 44.34% -
  Horiz. % 21.38% -6.58% 25.15% 1.58% -9.79% 55.66% 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 0.5538 0.4604 0.3558 0.3741 0.3911 0.3663 0.4779 2.38%
  YoY % 20.29% 29.40% -4.89% -4.35% 6.77% -23.35% -
  Horiz. % 115.88% 96.34% 74.45% 78.28% 81.84% 76.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.5700 0.4550 0.2800 0.1200 0.1600 0.1600 0.2100 -
P/RPS 1.17 0.79 0.58 0.24 0.31 0.32 0.34 21.84%
  YoY % 48.10% 36.21% 141.67% -22.58% -3.12% -5.88% -
  Horiz. % 344.12% 232.35% 170.59% 70.59% 91.18% 94.12% 100.00%
P/EPS -11.71 28.39 -4.95 -33.28 7.33 -1.26 -0.96 49.17%
  YoY % -141.25% 673.54% 85.13% -554.02% 681.75% -31.25% -
  Horiz. % 1,219.79% -2,957.29% 515.62% 3,466.67% -763.54% 131.25% 100.00%
EY -8.54 3.52 -20.20 -3.00 13.64 -79.34 -104.49 -32.99%
  YoY % -342.61% 117.43% -573.33% -121.99% 117.19% 24.07% -
  Horiz. % 8.17% -3.37% 19.33% 2.87% -13.05% 75.93% 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 0.80 0.72 0.62 0.25 0.33 0.34 0.36 13.62%
  YoY % 11.11% 16.13% 148.00% -24.24% -2.94% -5.56% -
  Horiz. % 222.22% 200.00% 172.22% 69.44% 91.67% 94.44% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/11/14 28/11/13 28/08/12 25/08/11 08/09/10 26/08/09 26/08/08 -
Price 0.8800 0.4950 0.2600 0.1200 0.1400 0.1400 0.2500 -
P/RPS 1.80 0.86 0.54 0.24 0.27 0.28 0.40 27.18%
  YoY % 109.30% 59.26% 125.00% -11.11% -3.57% -30.00% -
  Horiz. % 450.00% 215.00% 135.00% 60.00% 67.50% 70.00% 100.00%
P/EPS -18.08 30.88 -4.60 -33.28 6.42 -1.10 -1.14 55.56%
  YoY % -158.55% 771.30% 86.18% -618.38% 683.64% 3.51% -
  Horiz. % 1,585.96% -2,708.77% 403.51% 2,919.30% -563.16% 96.49% 100.00%
EY -5.53 3.24 -21.75 -3.00 15.59 -90.67 -87.77 -35.72%
  YoY % -270.68% 114.90% -625.00% -119.24% 117.19% -3.30% -
  Horiz. % 6.30% -3.69% 24.78% 3.42% -17.76% 103.30% 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 1.24 0.79 0.58 0.25 0.29 0.30 0.42 18.90%
  YoY % 56.96% 36.21% 132.00% -13.79% -3.33% -28.57% -
  Horiz. % 295.24% 188.10% 138.10% 59.52% 69.05% 71.43% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers