Highlights

[VERSATL] YoY TTM Result on 2007-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -741.15%    YoY -     -1,655.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 57,518 52,573 65,824 72,415 69,814 68,151 60,944 -0.96%
  YoY % 9.41% -20.13% -9.10% 3.73% 2.44% 11.83% -
  Horiz. % 94.38% 86.26% 108.01% 118.82% 114.55% 111.83% 100.00%
PBT -1,150 1,556 -58,318 -25,398 1,678 216 934 -
  YoY % -173.91% 102.67% -129.62% -1,613.59% 676.85% -76.87% -
  Horiz. % -123.13% 166.60% -6,243.90% -2,719.27% 179.66% 23.13% 100.00%
Tax 1,383 64 45,484 342 -67 -251 -540 -
  YoY % 2,060.94% -99.86% 13,199.42% 610.45% 73.31% 53.52% -
  Horiz. % -256.11% -11.85% -8,422.96% -63.33% 12.41% 46.48% 100.00%
NP 233 1,620 -12,834 -25,056 1,611 -35 394 -8.38%
  YoY % -85.62% 112.62% 48.78% -1,655.31% 4,702.86% -108.88% -
  Horiz. % 59.14% 411.17% -3,257.36% -6,359.39% 408.88% -8.88% 100.00%
NP to SH 233 1,620 -12,834 -25,056 1,611 -35 388 -8.14%
  YoY % -85.62% 112.62% 48.78% -1,655.31% 4,702.86% -109.02% -
  Horiz. % 60.05% 417.53% -3,307.73% -6,457.73% 415.21% -9.02% 100.00%
Tax Rate - % -4.11 % - % - % 3.99 % 116.20 % 57.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -96.57% 100.97% -
  Horiz. % 0.00% -7.11% 0.00% 0.00% 6.90% 200.97% 100.00%
Total Cost 57,285 50,953 78,658 97,471 68,203 68,186 60,550 -0.92%
  YoY % 12.43% -35.22% -19.30% 42.91% 0.02% 12.61% -
  Horiz. % 94.61% 84.15% 129.91% 160.98% 112.64% 112.61% 100.00%
Net Worth 54,242 54,134 53,093 65,759 90,829 88,692 58,093 -1.14%
  YoY % 0.20% 1.96% -19.26% -27.60% 2.41% 52.67% -
  Horiz. % 93.37% 93.18% 91.39% 113.20% 156.35% 152.67% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 54,242 54,134 53,093 65,759 90,829 88,692 58,093 -1.14%
  YoY % 0.20% 1.96% -19.26% -27.60% 2.41% 52.67% -
  Horiz. % 93.37% 93.18% 91.39% 113.20% 156.35% 152.67% 100.00%
NOSH 110,699 110,477 110,611 110,631 110,659 109,999 110,612 0.01%
  YoY % 0.20% -0.12% -0.02% -0.03% 0.60% -0.55% -
  Horiz. % 100.08% 99.88% 100.00% 100.02% 100.04% 99.45% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.41 % 3.08 % -19.50 % -34.60 % 2.31 % -0.05 % 0.65 % -7.39%
  YoY % -86.69% 115.79% 43.64% -1,597.84% 4,720.00% -107.69% -
  Horiz. % 63.08% 473.85% -3,000.00% -5,323.08% 355.38% -7.69% 100.00%
ROE 0.43 % 2.99 % -24.17 % -38.10 % 1.77 % -0.04 % 0.67 % -7.12%
  YoY % -85.62% 112.37% 36.56% -2,252.54% 4,525.00% -105.97% -
  Horiz. % 64.18% 446.27% -3,607.46% -5,686.57% 264.18% -5.97% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 51.96 47.59 59.51 65.46 63.09 61.96 55.10 -0.97%
  YoY % 9.18% -20.03% -9.09% 3.76% 1.82% 12.45% -
  Horiz. % 94.30% 86.37% 108.00% 118.80% 114.50% 112.45% 100.00%
EPS 0.21 1.47 -11.60 -22.65 1.46 -0.03 0.35 -8.16%
  YoY % -85.71% 112.67% 48.79% -1,651.37% 4,966.67% -108.57% -
  Horiz. % 60.00% 420.00% -3,314.29% -6,471.43% 417.14% -8.57% 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 0.4900 0.4900 0.4800 0.5944 0.8208 0.8063 0.5252 -1.15%
  YoY % 0.00% 2.08% -19.25% -27.58% 1.80% 53.52% -
  Horiz. % 93.30% 93.30% 91.39% 113.18% 156.28% 153.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.51 37.03 46.36 51.00 49.17 48.00 42.92 -0.96%
  YoY % 9.40% -20.13% -9.10% 3.72% 2.44% 11.84% -
  Horiz. % 94.38% 86.28% 108.01% 118.83% 114.56% 111.84% 100.00%
EPS 0.16 1.14 -9.04 -17.65 1.13 -0.02 0.27 -8.35%
  YoY % -85.96% 112.61% 48.78% -1,661.95% 5,750.00% -107.41% -
  Horiz. % 59.26% 422.22% -3,348.15% -6,537.04% 418.52% -7.41% 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 0.3820 0.3813 0.3740 0.4632 0.6397 0.6247 0.4092 -1.14%
  YoY % 0.18% 1.95% -19.26% -27.59% 2.40% 52.66% -
  Horiz. % 93.35% 93.18% 91.40% 113.20% 156.33% 152.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.1200 0.1600 0.2300 0.2300 0.3400 0.3000 0.3500 -
P/RPS 0.23 0.34 0.39 0.35 0.54 0.48 0.64 -15.67%
  YoY % -32.35% -12.82% 11.43% -35.19% 12.50% -25.00% -
  Horiz. % 35.94% 53.12% 60.94% 54.69% 84.38% 75.00% 100.00%
P/EPS 57.01 10.91 -1.98 -1.02 23.35 -942.86 99.78 -8.90%
  YoY % 422.55% 651.01% -94.12% -104.37% 102.48% -1,044.94% -
  Horiz. % 57.14% 10.93% -1.98% -1.02% 23.40% -944.94% 100.00%
EY 1.75 9.16 -50.45 -98.47 4.28 -0.11 1.00 9.77%
  YoY % -80.90% 118.16% 48.77% -2,400.70% 3,990.91% -111.00% -
  Horiz. % 175.00% 916.00% -5,045.00% -9,847.00% 428.00% -11.00% 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 0.24 0.33 0.48 0.39 0.41 0.37 0.67 -15.72%
  YoY % -27.27% -31.25% 23.08% -4.88% 10.81% -44.78% -
  Horiz. % 35.82% 49.25% 71.64% 58.21% 61.19% 55.22% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 25/02/09 25/04/08 28/02/07 24/02/06 23/02/05 -
Price 0.1300 0.1500 0.1700 0.2400 0.2900 0.3400 0.3100 -
P/RPS 0.25 0.32 0.29 0.37 0.46 0.55 0.56 -12.57%
  YoY % -21.87% 10.34% -21.62% -19.57% -16.36% -1.79% -
  Horiz. % 44.64% 57.14% 51.79% 66.07% 82.14% 98.21% 100.00%
P/EPS 61.76 10.23 -1.47 -1.06 19.92 -1,068.57 88.38 -5.80%
  YoY % 503.71% 795.92% -38.68% -105.32% 101.86% -1,309.06% -
  Horiz. % 69.88% 11.58% -1.66% -1.20% 22.54% -1,209.06% 100.00%
EY 1.62 9.78 -68.25 -94.37 5.02 -0.09 1.13 6.18%
  YoY % -83.44% 114.33% 27.68% -1,979.88% 5,677.78% -107.96% -
  Horiz. % 143.36% 865.49% -6,039.82% -8,351.33% 444.25% -7.96% 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 0.27 0.31 0.35 0.40 0.35 0.42 0.59 -12.21%
  YoY % -12.90% -11.43% -12.50% 14.29% -16.67% -28.81% -
  Horiz. % 45.76% 52.54% 59.32% 67.80% 59.32% 71.19% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers