Highlights

[VERSATL] YoY TTM Result on 2010-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -23.70%    YoY -     113.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 58,124 57,312 55,767 58,088 53,148 67,424 74,797 -3.95%
  YoY % 1.42% 2.77% -4.00% 9.29% -21.17% -9.86% -
  Horiz. % 77.71% 76.62% 74.56% 77.66% 71.06% 90.14% 100.00%
PBT -3,624 -4,175 -3,259 1,823 -15,254 -71,167 4,126 -
  YoY % 13.20% -28.11% -278.77% 111.95% 78.57% -1,824.84% -
  Horiz. % -87.83% -101.19% -78.99% 44.18% -369.70% -1,724.84% 100.00%
Tax 467 -415 1,377 64 1,337 44,690 -218 -
  YoY % 212.53% -130.14% 2,051.56% -95.21% -97.01% 20,600.00% -
  Horiz. % -214.22% 190.37% -631.65% -29.36% -613.30% -20,500.00% 100.00%
NP -3,157 -4,590 -1,882 1,887 -13,917 -26,477 3,908 -
  YoY % 31.22% -143.89% -199.74% 113.56% 47.44% -777.51% -
  Horiz. % -80.78% -117.45% -48.16% 48.29% -356.12% -677.51% 100.00%
NP to SH -3,157 -4,590 -1,882 1,887 -13,917 -26,477 3,908 -
  YoY % 31.22% -143.89% -199.74% 113.56% 47.44% -777.51% -
  Horiz. % -80.78% -117.45% -48.16% 48.29% -356.12% -677.51% 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% 0.00% -66.48% 0.00% 0.00% 100.00%
Total Cost 61,281 61,902 57,649 56,201 67,065 93,901 70,889 -2.30%
  YoY % -1.00% 7.38% 2.58% -16.20% -28.58% 32.46% -
  Horiz. % 86.45% 87.32% 81.32% 79.28% 94.61% 132.46% 100.00%
Net Worth 70,782 49,408 50,799 52,799 49,942 66,190 91,478 -4.02%
  YoY % 43.26% -2.74% -3.79% 5.72% -24.55% -27.64% -
  Horiz. % 77.38% 54.01% 55.53% 57.72% 54.60% 72.36% 100.00%
Dividend
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 70,782 49,408 50,799 52,799 49,942 66,190 91,478 -4.02%
  YoY % 43.26% -2.74% -3.79% 5.72% -24.55% -27.64% -
  Horiz. % 77.38% 54.01% 55.53% 57.72% 54.60% 72.36% 100.00%
NOSH 110,597 109,795 110,432 109,999 108,571 112,187 110,374 0.03%
  YoY % 0.73% -0.58% 0.39% 1.32% -3.22% 1.64% -
  Horiz. % 100.20% 99.48% 100.05% 99.66% 98.37% 101.64% 100.00%
Ratio Analysis
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -5.43 % -8.01 % -3.37 % 3.25 % -26.19 % -39.27 % 5.22 % -
  YoY % 32.21% -137.69% -203.69% 112.41% 33.31% -852.30% -
  Horiz. % -104.02% -153.45% -64.56% 62.26% -501.72% -752.30% 100.00%
ROE -4.46 % -9.29 % -3.70 % 3.57 % -27.87 % -40.00 % 4.27 % -
  YoY % 51.99% -151.08% -203.64% 112.81% 30.32% -1,036.77% -
  Horiz. % -104.45% -217.56% -86.65% 83.61% -652.69% -936.77% 100.00%
Per Share
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 52.55 52.20 50.50 52.81 48.95 60.10 67.77 -3.98%
  YoY % 0.67% 3.37% -4.37% 7.89% -18.55% -11.32% -
  Horiz. % 77.54% 77.03% 74.52% 77.93% 72.23% 88.68% 100.00%
EPS -2.85 -4.18 -1.70 1.72 -12.82 -23.60 3.54 -
  YoY % 31.82% -145.88% -198.84% 113.42% 45.68% -766.67% -
  Horiz. % -80.51% -118.08% -48.02% 48.59% -362.15% -666.67% 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 0.6400 0.4500 0.4600 0.4800 0.4600 0.5900 0.8288 -4.05%
  YoY % 42.22% -2.17% -4.17% 4.35% -22.03% -28.81% -
  Horiz. % 77.22% 54.30% 55.50% 57.92% 55.50% 71.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.94 40.37 39.28 40.91 37.43 47.49 52.68 -3.95%
  YoY % 1.41% 2.77% -3.98% 9.30% -21.18% -9.85% -
  Horiz. % 77.71% 76.63% 74.56% 77.66% 71.05% 90.15% 100.00%
EPS -2.22 -3.23 -1.33 1.33 -9.80 -18.65 2.75 -
  YoY % 31.27% -142.86% -200.00% 113.57% 47.45% -778.18% -
  Horiz. % -80.73% -117.45% -48.36% 48.36% -356.36% -678.18% 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 0.4985 0.3480 0.3578 0.3719 0.3518 0.4662 0.6443 -4.02%
  YoY % 43.25% -2.74% -3.79% 5.71% -24.54% -27.64% -
  Horiz. % 77.37% 54.01% 55.53% 57.72% 54.60% 72.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4350 0.2500 0.1000 0.1400 0.1400 0.1300 0.2800 -
P/RPS 0.83 0.48 0.20 0.27 0.29 0.22 0.41 11.93%
  YoY % 72.92% 140.00% -25.93% -6.90% 31.82% -46.34% -
  Horiz. % 202.44% 117.07% 48.78% 65.85% 70.73% 53.66% 100.00%
P/EPS -15.24 -5.98 -5.87 8.16 -1.09 -0.55 7.91 -
  YoY % -154.85% -1.87% -171.94% 848.62% -98.18% -106.95% -
  Horiz. % -192.67% -75.60% -74.21% 103.16% -13.78% -6.95% 100.00%
EY -6.56 -16.72 -17.04 12.25 -91.56 -181.54 12.65 -
  YoY % 60.77% 1.88% -239.10% 113.38% 49.56% -1,535.10% -
  Horiz. % -51.86% -132.17% -134.70% 96.84% -723.79% -1,435.10% 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 0.68 0.56 0.22 0.29 0.30 0.22 0.34 11.71%
  YoY % 21.43% 154.55% -24.14% -3.33% 36.36% -35.29% -
  Horiz. % 200.00% 164.71% 64.71% 85.29% 88.24% 64.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/02/14 26/11/12 29/11/11 25/11/10 24/11/09 25/11/08 27/11/07 -
Price 0.4200 0.2400 0.2900 0.1200 0.2000 0.2700 0.2900 -
P/RPS 0.80 0.46 0.57 0.23 0.41 0.45 0.43 10.43%
  YoY % 73.91% -19.30% 147.83% -43.90% -8.89% 4.65% -
  Horiz. % 186.05% 106.98% 132.56% 53.49% 95.35% 104.65% 100.00%
P/EPS -14.71 -5.74 -17.02 7.00 -1.56 -1.14 8.19 -
  YoY % -156.27% 66.27% -343.14% 548.72% -36.84% -113.92% -
  Horiz. % -179.61% -70.09% -207.81% 85.47% -19.05% -13.92% 100.00%
EY -6.80 -17.42 -5.88 14.30 -64.09 -87.41 12.21 -
  YoY % 60.96% -196.26% -141.12% 122.31% 26.68% -815.89% -
  Horiz. % -55.69% -142.67% -48.16% 117.12% -524.90% -715.89% 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 0.66 0.53 0.63 0.25 0.43 0.46 0.35 10.67%
  YoY % 24.53% -15.87% 152.00% -41.86% -6.52% 31.43% -
  Horiz. % 188.57% 151.43% 180.00% 71.43% 122.86% 131.43% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers