Highlights

[VERSATL] YoY TTM Result on 2009-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     0.93%    YoY -     47.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 57,312 55,767 58,088 53,148 67,424 74,797 68,984 -3.04%
  YoY % 2.77% -4.00% 9.29% -21.17% -9.86% 8.43% -
  Horiz. % 83.08% 80.84% 84.21% 77.04% 97.74% 108.43% 100.00%
PBT -4,175 -3,259 1,823 -15,254 -71,167 4,126 -898 29.16%
  YoY % -28.11% -278.77% 111.95% 78.57% -1,824.84% 559.47% -
  Horiz. % 464.92% 362.92% -203.01% 1,698.66% 7,925.06% -459.47% 100.00%
Tax -415 1,377 64 1,337 44,690 -218 -39 48.25%
  YoY % -130.14% 2,051.56% -95.21% -97.01% 20,600.00% -458.97% -
  Horiz. % 1,064.10% -3,530.77% -164.10% -3,428.21% -114,589.75% 558.97% 100.00%
NP -4,590 -1,882 1,887 -13,917 -26,477 3,908 -937 30.29%
  YoY % -143.89% -199.74% 113.56% 47.44% -777.51% 517.08% -
  Horiz. % 489.86% 200.85% -201.39% 1,485.27% 2,825.72% -417.08% 100.00%
NP to SH -4,590 -1,882 1,887 -13,917 -26,477 3,908 -937 30.29%
  YoY % -143.89% -199.74% 113.56% 47.44% -777.51% 517.08% -
  Horiz. % 489.86% 200.85% -201.39% 1,485.27% 2,825.72% -417.08% 100.00%
Tax Rate - % - % -3.51 % - % - % 5.28 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -66.48% 0.00% 0.00% 100.00% -
Total Cost 61,902 57,649 56,201 67,065 93,901 70,889 69,921 -2.01%
  YoY % 7.38% 2.58% -16.20% -28.58% 32.46% 1.38% -
  Horiz. % 88.53% 82.45% 80.38% 95.92% 134.30% 101.38% 100.00%
Net Worth 49,408 50,799 52,799 49,942 66,190 91,478 87,058 -9.00%
  YoY % -2.74% -3.79% 5.72% -24.55% -27.64% 5.08% -
  Horiz. % 56.75% 58.35% 60.65% 57.37% 76.03% 105.08% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,408 50,799 52,799 49,942 66,190 91,478 87,058 -9.00%
  YoY % -2.74% -3.79% 5.72% -24.55% -27.64% 5.08% -
  Horiz. % 56.75% 58.35% 60.65% 57.37% 76.03% 105.08% 100.00%
NOSH 109,795 110,432 109,999 108,571 112,187 110,374 109,714 0.01%
  YoY % -0.58% 0.39% 1.32% -3.22% 1.64% 0.60% -
  Horiz. % 100.07% 100.65% 100.26% 98.96% 102.25% 100.60% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -8.01 % -3.37 % 3.25 % -26.19 % -39.27 % 5.22 % -1.36 % 34.35%
  YoY % -137.69% -203.69% 112.41% 33.31% -852.30% 483.82% -
  Horiz. % 588.97% 247.79% -238.97% 1,925.74% 2,887.50% -383.82% 100.00%
ROE -9.29 % -3.70 % 3.57 % -27.87 % -40.00 % 4.27 % -1.08 % 43.09%
  YoY % -151.08% -203.64% 112.81% 30.32% -1,036.77% 495.37% -
  Horiz. % 860.19% 342.59% -330.56% 2,580.56% 3,703.70% -395.37% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.20 50.50 52.81 48.95 60.10 67.77 62.88 -3.05%
  YoY % 3.37% -4.37% 7.89% -18.55% -11.32% 7.78% -
  Horiz. % 83.02% 80.31% 83.99% 77.85% 95.58% 107.78% 100.00%
EPS -4.18 -1.70 1.72 -12.82 -23.60 3.54 -0.85 30.37%
  YoY % -145.88% -198.84% 113.42% 45.68% -766.67% 516.47% -
  Horiz. % 491.76% 200.00% -202.35% 1,508.24% 2,776.47% -416.47% 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 0.4600 0.4800 0.4600 0.5900 0.8288 0.7935 -9.01%
  YoY % -2.17% -4.17% 4.35% -22.03% -28.81% 4.45% -
  Horiz. % 56.71% 57.97% 60.49% 57.97% 74.35% 104.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.37 39.28 40.91 37.43 47.49 52.68 48.59 -3.04%
  YoY % 2.77% -3.98% 9.30% -21.18% -9.85% 8.42% -
  Horiz. % 83.08% 80.84% 84.19% 77.03% 97.74% 108.42% 100.00%
EPS -3.23 -1.33 1.33 -9.80 -18.65 2.75 -0.66 30.27%
  YoY % -142.86% -200.00% 113.57% 47.45% -778.18% 516.67% -
  Horiz. % 489.39% 201.52% -201.52% 1,484.85% 2,825.76% -416.67% 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 0.3480 0.3578 0.3719 0.3518 0.4662 0.6443 0.6132 -9.00%
  YoY % -2.74% -3.79% 5.71% -24.54% -27.64% 5.07% -
  Horiz. % 56.75% 58.35% 60.65% 57.37% 76.03% 105.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2500 0.1000 0.1400 0.1400 0.1300 0.2800 0.3100 -
P/RPS 0.48 0.20 0.27 0.29 0.22 0.41 0.49 -0.34%
  YoY % 140.00% -25.93% -6.90% 31.82% -46.34% -16.33% -
  Horiz. % 97.96% 40.82% 55.10% 59.18% 44.90% 83.67% 100.00%
P/EPS -5.98 -5.87 8.16 -1.09 -0.55 7.91 -36.30 -25.94%
  YoY % -1.87% -171.94% 848.62% -98.18% -106.95% 121.79% -
  Horiz. % 16.47% 16.17% -22.48% 3.00% 1.52% -21.79% 100.00%
EY -16.72 -17.04 12.25 -91.56 -181.54 12.65 -2.75 35.06%
  YoY % 1.88% -239.10% 113.38% 49.56% -1,535.10% 560.00% -
  Horiz. % 608.00% 619.64% -445.45% 3,329.45% 6,601.45% -460.00% 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 0.56 0.22 0.29 0.30 0.22 0.34 0.39 6.21%
  YoY % 154.55% -24.14% -3.33% 36.36% -35.29% -12.82% -
  Horiz. % 143.59% 56.41% 74.36% 76.92% 56.41% 87.18% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 25/11/10 24/11/09 25/11/08 27/11/07 30/11/06 -
Price 0.2400 0.2900 0.1200 0.2000 0.2700 0.2900 0.3000 -
P/RPS 0.46 0.57 0.23 0.41 0.45 0.43 0.48 -0.71%
  YoY % -19.30% 147.83% -43.90% -8.89% 4.65% -10.42% -
  Horiz. % 95.83% 118.75% 47.92% 85.42% 93.75% 89.58% 100.00%
P/EPS -5.74 -17.02 7.00 -1.56 -1.14 8.19 -35.13 -26.04%
  YoY % 66.27% -343.14% 548.72% -36.84% -113.92% 123.31% -
  Horiz. % 16.34% 48.45% -19.93% 4.44% 3.25% -23.31% 100.00%
EY -17.42 -5.88 14.30 -64.09 -87.41 12.21 -2.85 35.18%
  YoY % -196.26% -141.12% 122.31% 26.68% -815.89% 528.42% -
  Horiz. % 611.23% 206.32% -501.75% 2,248.77% 3,067.02% -428.42% 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 0.53 0.63 0.25 0.43 0.46 0.35 0.38 5.70%
  YoY % -15.87% 152.00% -41.86% -6.52% 31.43% -7.89% -
  Horiz. % 139.47% 165.79% 65.79% 113.16% 121.05% 92.11% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers