Highlights

[VERSATL] YoY TTM Result on 2011-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -371.68%    YoY -     -199.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 51,078 58,124 57,312 55,767 58,088 53,148 67,424 -4.34%
  YoY % -12.12% 1.42% 2.77% -4.00% 9.29% -21.17% -
  Horiz. % 75.76% 86.21% 85.00% 82.71% 86.15% 78.83% 100.00%
PBT -5,318 -3,624 -4,175 -3,259 1,823 -15,254 -71,167 -33.95%
  YoY % -46.74% 13.20% -28.11% -278.77% 111.95% 78.57% -
  Horiz. % 7.47% 5.09% 5.87% 4.58% -2.56% 21.43% 100.00%
Tax -338 467 -415 1,377 64 1,337 44,690 -
  YoY % -172.38% 212.53% -130.14% 2,051.56% -95.21% -97.01% -
  Horiz. % -0.76% 1.04% -0.93% 3.08% 0.14% 2.99% 100.00%
NP -5,656 -3,157 -4,590 -1,882 1,887 -13,917 -26,477 -21.87%
  YoY % -79.16% 31.22% -143.89% -199.74% 113.56% 47.44% -
  Horiz. % 21.36% 11.92% 17.34% 7.11% -7.13% 52.56% 100.00%
NP to SH -5,656 -3,157 -4,590 -1,882 1,887 -13,917 -26,477 -21.87%
  YoY % -79.16% 31.22% -143.89% -199.74% 113.56% 47.44% -
  Horiz. % 21.36% 11.92% 17.34% 7.11% -7.13% 52.56% 100.00%
Tax Rate - % - % - % - % -3.51 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 56,734 61,281 61,902 57,649 56,201 67,065 93,901 -7.74%
  YoY % -7.42% -1.00% 7.38% 2.58% -16.20% -28.58% -
  Horiz. % 60.42% 65.26% 65.92% 61.39% 59.85% 71.42% 100.00%
Net Worth 61,950 70,782 49,408 50,799 52,799 49,942 66,190 -1.05%
  YoY % -12.48% 43.26% -2.74% -3.79% 5.72% -24.55% -
  Horiz. % 93.59% 106.94% 74.65% 76.75% 79.77% 75.45% 100.00%
Dividend
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 61,950 70,782 49,408 50,799 52,799 49,942 66,190 -1.05%
  YoY % -12.48% 43.26% -2.74% -3.79% 5.72% -24.55% -
  Horiz. % 93.59% 106.94% 74.65% 76.75% 79.77% 75.45% 100.00%
NOSH 110,625 110,597 109,795 110,432 109,999 108,571 112,187 -0.22%
  YoY % 0.02% 0.73% -0.58% 0.39% 1.32% -3.22% -
  Horiz. % 98.61% 98.58% 97.87% 98.44% 98.05% 96.78% 100.00%
Ratio Analysis
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -11.07 % -5.43 % -8.01 % -3.37 % 3.25 % -26.19 % -39.27 % -18.33%
  YoY % -103.87% 32.21% -137.69% -203.69% 112.41% 33.31% -
  Horiz. % 28.19% 13.83% 20.40% 8.58% -8.28% 66.69% 100.00%
ROE -9.13 % -4.46 % -9.29 % -3.70 % 3.57 % -27.87 % -40.00 % -21.04%
  YoY % -104.71% 51.99% -151.08% -203.64% 112.81% 30.32% -
  Horiz. % 22.82% 11.15% 23.23% 9.25% -8.93% 69.68% 100.00%
Per Share
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.17 52.55 52.20 50.50 52.81 48.95 60.10 -4.13%
  YoY % -12.14% 0.67% 3.37% -4.37% 7.89% -18.55% -
  Horiz. % 76.82% 87.44% 86.86% 84.03% 87.87% 81.45% 100.00%
EPS -5.11 -2.85 -4.18 -1.70 1.72 -12.82 -23.60 -21.70%
  YoY % -79.30% 31.82% -145.88% -198.84% 113.42% 45.68% -
  Horiz. % 21.65% 12.08% 17.71% 7.20% -7.29% 54.32% 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 0.5600 0.6400 0.4500 0.4600 0.4800 0.4600 0.5900 -0.83%
  YoY % -12.50% 42.22% -2.17% -4.17% 4.35% -22.03% -
  Horiz. % 94.92% 108.47% 76.27% 77.97% 81.36% 77.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.98 40.94 40.37 39.28 40.91 37.43 47.49 -4.34%
  YoY % -12.12% 1.41% 2.77% -3.98% 9.30% -21.18% -
  Horiz. % 75.76% 86.21% 85.01% 82.71% 86.14% 78.82% 100.00%
EPS -3.98 -2.22 -3.23 -1.33 1.33 -9.80 -18.65 -21.88%
  YoY % -79.28% 31.27% -142.86% -200.00% 113.57% 47.45% -
  Horiz. % 21.34% 11.90% 17.32% 7.13% -7.13% 52.55% 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 0.4363 0.4985 0.3480 0.3578 0.3719 0.3518 0.4662 -1.05%
  YoY % -12.48% 43.25% -2.74% -3.79% 5.71% -24.54% -
  Horiz. % 93.59% 106.93% 74.65% 76.75% 79.77% 75.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 31/12/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.8800 0.4350 0.2500 0.1000 0.1400 0.1400 0.1300 -
P/RPS 1.91 0.83 0.48 0.20 0.27 0.29 0.22 41.27%
  YoY % 130.12% 72.92% 140.00% -25.93% -6.90% 31.82% -
  Horiz. % 868.18% 377.27% 218.18% 90.91% 122.73% 131.82% 100.00%
P/EPS -17.21 -15.24 -5.98 -5.87 8.16 -1.09 -0.55 73.41%
  YoY % -12.93% -154.85% -1.87% -171.94% 848.62% -98.18% -
  Horiz. % 3,129.09% 2,770.91% 1,087.27% 1,067.27% -1,483.64% 198.18% 100.00%
EY -5.81 -6.56 -16.72 -17.04 12.25 -91.56 -181.54 -42.32%
  YoY % 11.43% 60.77% 1.88% -239.10% 113.38% 49.56% -
  Horiz. % 3.20% 3.61% 9.21% 9.39% -6.75% 50.44% 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 1.57 0.68 0.56 0.22 0.29 0.30 0.22 36.92%
  YoY % 130.88% 21.43% 154.55% -24.14% -3.33% 36.36% -
  Horiz. % 713.64% 309.09% 254.55% 100.00% 131.82% 136.36% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 23/02/15 25/02/14 26/11/12 29/11/11 25/11/10 24/11/09 25/11/08 -
Price 0.8100 0.4200 0.2400 0.2900 0.1200 0.2000 0.2700 -
P/RPS 1.75 0.80 0.46 0.57 0.23 0.41 0.45 24.25%
  YoY % 118.75% 73.91% -19.30% 147.83% -43.90% -8.89% -
  Horiz. % 388.89% 177.78% 102.22% 126.67% 51.11% 91.11% 100.00%
P/EPS -15.84 -14.71 -5.74 -17.02 7.00 -1.56 -1.14 52.31%
  YoY % -7.68% -156.27% 66.27% -343.14% 548.72% -36.84% -
  Horiz. % 1,389.47% 1,290.35% 503.51% 1,492.98% -614.04% 136.84% 100.00%
EY -6.31 -6.80 -17.42 -5.88 14.30 -64.09 -87.41 -34.31%
  YoY % 7.21% 60.96% -196.26% -141.12% 122.31% 26.68% -
  Horiz. % 7.22% 7.78% 19.93% 6.73% -16.36% 73.32% 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 1.45 0.66 0.53 0.63 0.25 0.43 0.46 20.15%
  YoY % 119.70% 24.53% -15.87% 152.00% -41.86% -6.52% -
  Horiz. % 315.22% 143.48% 115.22% 136.96% 54.35% 93.48% 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