Highlights

[VERSATL] YoY TTM Result on 2009-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     111.64%    YoY -     112.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,840 54,785 57,518 52,573 65,824 72,415 69,814 -4.00%
  YoY % -9.03% -4.75% 9.41% -20.13% -9.10% 3.73% -
  Horiz. % 71.39% 78.47% 82.39% 75.30% 94.28% 103.73% 100.00%
PBT -15,881 -6,992 -1,150 1,556 -58,318 -25,398 1,678 -
  YoY % -127.13% -508.00% -173.91% 102.67% -129.62% -1,613.59% -
  Horiz. % -946.42% -416.69% -68.53% 92.73% -3,475.45% -1,513.59% 100.00%
Tax -126 -421 1,383 64 45,484 342 -67 7.95%
  YoY % 70.07% -130.44% 2,060.94% -99.86% 13,199.42% 610.45% -
  Horiz. % 188.06% 628.36% -2,064.18% -95.52% -67,886.56% -510.45% 100.00%
NP -16,007 -7,413 233 1,620 -12,834 -25,056 1,611 -
  YoY % -115.93% -3,281.54% -85.62% 112.62% 48.78% -1,655.31% -
  Horiz. % -993.61% -460.15% 14.46% 100.56% -796.65% -1,555.31% 100.00%
NP to SH -16,007 -7,413 233 1,620 -12,834 -25,056 1,611 -
  YoY % -115.93% -3,281.54% -85.62% 112.62% 48.78% -1,655.31% -
  Horiz. % -993.61% -460.15% 14.46% 100.56% -796.65% -1,555.31% 100.00%
Tax Rate - % - % - % -4.11 % - % - % 3.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -103.01% 0.00% 0.00% 100.00%
Total Cost 65,847 62,198 57,285 50,953 78,658 97,471 68,203 -0.43%
  YoY % 5.87% 8.58% 12.43% -35.22% -19.30% 42.91% -
  Horiz. % 96.55% 91.20% 83.99% 74.71% 115.33% 142.91% 100.00%
Net Worth 57,560 48,646 54,242 54,134 53,093 65,759 90,829 -5.38%
  YoY % 18.32% -10.32% 0.20% 1.96% -19.26% -27.60% -
  Horiz. % 63.37% 53.56% 59.72% 59.60% 58.45% 72.40% 100.00%
Dividend
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,560 48,646 54,242 54,134 53,093 65,759 90,829 -5.38%
  YoY % 18.32% -10.32% 0.20% 1.96% -19.26% -27.60% -
  Horiz. % 63.37% 53.56% 59.72% 59.60% 58.45% 72.40% 100.00%
NOSH 110,693 110,560 110,699 110,477 110,611 110,631 110,659 0.00%
  YoY % 0.12% -0.13% 0.20% -0.12% -0.02% -0.03% -
  Horiz. % 100.03% 99.91% 100.04% 99.84% 99.96% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -32.12 % -13.53 % 0.41 % 3.08 % -19.50 % -34.60 % 2.31 % -
  YoY % -137.40% -3,400.00% -86.69% 115.79% 43.64% -1,597.84% -
  Horiz. % -1,390.48% -585.71% 17.75% 133.33% -844.16% -1,497.84% 100.00%
ROE -27.81 % -15.24 % 0.43 % 2.99 % -24.17 % -38.10 % 1.77 % -
  YoY % -82.48% -3,644.19% -85.62% 112.37% 36.56% -2,252.54% -
  Horiz. % -1,571.19% -861.02% 24.29% 168.93% -1,365.54% -2,152.54% 100.00%
Per Share
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.03 49.55 51.96 47.59 59.51 65.46 63.09 -4.00%
  YoY % -9.12% -4.64% 9.18% -20.03% -9.09% 3.76% -
  Horiz. % 71.37% 78.54% 82.36% 75.43% 94.33% 103.76% 100.00%
EPS -14.46 -6.70 0.21 1.47 -11.60 -22.65 1.46 -
  YoY % -115.82% -3,290.48% -85.71% 112.67% 48.79% -1,651.37% -
  Horiz. % -990.41% -458.90% 14.38% 100.68% -794.52% -1,551.37% 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 0.5200 0.4400 0.4900 0.4900 0.4800 0.5944 0.8208 -5.38%
  YoY % 18.18% -10.20% 0.00% 2.08% -19.25% -27.58% -
  Horiz. % 63.35% 53.61% 59.70% 59.70% 58.48% 72.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.10 38.59 40.51 37.03 46.36 51.00 49.17 -4.00%
  YoY % -9.04% -4.74% 9.40% -20.13% -9.10% 3.72% -
  Horiz. % 71.38% 78.48% 82.39% 75.31% 94.29% 103.72% 100.00%
EPS -11.27 -5.22 0.16 1.14 -9.04 -17.65 1.13 -
  YoY % -115.90% -3,362.50% -85.96% 112.61% 48.78% -1,661.95% -
  Horiz. % -997.35% -461.95% 14.16% 100.88% -800.00% -1,561.95% 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 0.4054 0.3426 0.3820 0.3813 0.3740 0.4632 0.6397 -5.38%
  YoY % 18.33% -10.31% 0.18% 1.95% -19.26% -27.59% -
  Horiz. % 63.37% 53.56% 59.72% 59.61% 58.46% 72.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/15 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.7500 0.4300 0.1200 0.1600 0.2300 0.2300 0.3400 -
P/RPS 1.67 0.87 0.23 0.34 0.39 0.35 0.54 14.66%
  YoY % 91.95% 278.26% -32.35% -12.82% 11.43% -35.19% -
  Horiz. % 309.26% 161.11% 42.59% 62.96% 72.22% 64.81% 100.00%
P/EPS -5.19 -6.41 57.01 10.91 -1.98 -1.02 23.35 -
  YoY % 19.03% -111.24% 422.55% 651.01% -94.12% -104.37% -
  Horiz. % -22.23% -27.45% 244.15% 46.72% -8.48% -4.37% 100.00%
EY -19.28 -15.59 1.75 9.16 -50.45 -98.47 4.28 -
  YoY % -23.67% -990.86% -80.90% 118.16% 48.77% -2,400.70% -
  Horiz. % -450.47% -364.25% 40.89% 214.02% -1,178.74% -2,300.70% 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 1.44 0.98 0.24 0.33 0.48 0.39 0.41 16.44%
  YoY % 46.94% 308.33% -27.27% -31.25% 23.08% -4.88% -
  Horiz. % 351.22% 239.02% 58.54% 80.49% 117.07% 95.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/05/15 29/02/12 28/02/11 24/02/10 25/02/09 25/04/08 28/02/07 -
Price 0.7800 0.3500 0.1300 0.1500 0.1700 0.2400 0.2900 -
P/RPS 1.73 0.71 0.25 0.32 0.29 0.37 0.46 17.41%
  YoY % 143.66% 184.00% -21.87% 10.34% -21.62% -19.57% -
  Horiz. % 376.09% 154.35% 54.35% 69.57% 63.04% 80.43% 100.00%
P/EPS -5.39 -5.22 61.76 10.23 -1.47 -1.06 19.92 -
  YoY % -3.26% -108.45% 503.71% 795.92% -38.68% -105.32% -
  Horiz. % -27.06% -26.20% 310.04% 51.36% -7.38% -5.32% 100.00%
EY -18.54 -19.16 1.62 9.78 -68.25 -94.37 5.02 -
  YoY % 3.24% -1,282.72% -83.44% 114.33% 27.68% -1,979.88% -
  Horiz. % -369.32% -381.67% 32.27% 194.82% -1,359.56% -1,879.88% 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 1.50 0.80 0.27 0.31 0.35 0.40 0.35 19.29%
  YoY % 87.50% 196.30% -12.90% -11.43% -12.50% 14.29% -
  Horiz. % 428.57% 228.57% 77.14% 88.57% 100.00% 114.29% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers