Highlights

[VERSATL] YoY TTM Result on 2010-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -87.65%    YoY -     -85.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 44,467 49,840 54,785 57,518 52,573 65,824 72,415 -5.74%
  YoY % -10.78% -9.03% -4.75% 9.41% -20.13% -9.10% -
  Horiz. % 61.41% 68.83% 75.65% 79.43% 72.60% 90.90% 100.00%
PBT -1,995 -15,881 -6,992 -1,150 1,556 -58,318 -25,398 -26.52%
  YoY % 87.44% -127.13% -508.00% -173.91% 102.67% -129.62% -
  Horiz. % 7.85% 62.53% 27.53% 4.53% -6.13% 229.62% 100.00%
Tax -69 -126 -421 1,383 64 45,484 342 -
  YoY % 45.24% 70.07% -130.44% 2,060.94% -99.86% 13,199.42% -
  Horiz. % -20.18% -36.84% -123.10% 404.39% 18.71% 13,299.42% 100.00%
NP -2,064 -16,007 -7,413 233 1,620 -12,834 -25,056 -26.10%
  YoY % 87.11% -115.93% -3,281.54% -85.62% 112.62% 48.78% -
  Horiz. % 8.24% 63.88% 29.59% -0.93% -6.47% 51.22% 100.00%
NP to SH -2,064 -16,007 -7,413 233 1,620 -12,834 -25,056 -26.10%
  YoY % 87.11% -115.93% -3,281.54% -85.62% 112.62% 48.78% -
  Horiz. % 8.24% 63.88% 29.59% -0.93% -6.47% 51.22% 100.00%
Tax Rate - % - % - % - % -4.11 % - % - % -
  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 46,531 65,847 62,198 57,285 50,953 78,658 97,471 -8.57%
  YoY % -29.33% 5.87% 8.58% 12.43% -35.22% -19.30% -
  Horiz. % 47.74% 67.56% 63.81% 58.77% 52.28% 80.70% 100.00%
Net Worth 44,588 57,560 48,646 54,242 54,134 53,093 65,759 -4.60%
  YoY % -22.54% 18.32% -10.32% 0.20% 1.96% -19.26% -
  Horiz. % 67.81% 87.53% 73.98% 82.49% 82.32% 80.74% 100.00%
Dividend
31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 44,588 57,560 48,646 54,242 54,134 53,093 65,759 -4.60%
  YoY % -22.54% 18.32% -10.32% 0.20% 1.96% -19.26% -
  Horiz. % 67.81% 87.53% 73.98% 82.49% 82.32% 80.74% 100.00%
NOSH 117,338 110,693 110,560 110,699 110,477 110,611 110,631 0.72%
  YoY % 6.00% 0.12% -0.13% 0.20% -0.12% -0.02% -
  Horiz. % 106.06% 100.06% 99.94% 100.06% 99.86% 99.98% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -4.64 % -32.12 % -13.53 % 0.41 % 3.08 % -19.50 % -34.60 % -21.60%
  YoY % 85.55% -137.40% -3,400.00% -86.69% 115.79% 43.64% -
  Horiz. % 13.41% 92.83% 39.10% -1.18% -8.90% 56.36% 100.00%
ROE -4.63 % -27.81 % -15.24 % 0.43 % 2.99 % -24.17 % -38.10 % -22.53%
  YoY % 83.35% -82.48% -3,644.19% -85.62% 112.37% 36.56% -
  Horiz. % 12.15% 72.99% 40.00% -1.13% -7.85% 63.44% 100.00%
Per Share
31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.90 45.03 49.55 51.96 47.59 59.51 65.46 -6.41%
  YoY % -15.83% -9.12% -4.64% 9.18% -20.03% -9.09% -
  Horiz. % 57.90% 68.79% 75.70% 79.38% 72.70% 90.91% 100.00%
EPS -1.76 -14.46 -6.70 0.21 1.47 -11.60 -22.65 -26.62%
  YoY % 87.83% -115.82% -3,290.48% -85.71% 112.67% 48.79% -
  Horiz. % 7.77% 63.84% 29.58% -0.93% -6.49% 51.21% 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 0.3800 0.5200 0.4400 0.4900 0.4900 0.4800 0.5944 -5.28%
  YoY % -26.92% 18.18% -10.20% 0.00% 2.08% -19.25% -
  Horiz. % 63.93% 87.48% 74.02% 82.44% 82.44% 80.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 17.46 19.57 21.52 22.59 20.65 25.85 28.44 -5.74%
  YoY % -10.78% -9.06% -4.74% 9.39% -20.12% -9.11% -
  Horiz. % 61.39% 68.81% 75.67% 79.43% 72.61% 90.89% 100.00%
EPS -0.81 -6.29 -2.91 0.09 0.64 -5.04 -9.84 -26.10%
  YoY % 87.12% -116.15% -3,333.33% -85.94% 112.70% 48.78% -
  Horiz. % 8.23% 63.92% 29.57% -0.91% -6.50% 51.22% 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 0.1751 0.2261 0.1910 0.2130 0.2126 0.2085 0.2582 -4.60%
  YoY % -22.56% 18.38% -10.33% 0.19% 1.97% -19.25% -
  Horiz. % 67.82% 87.57% 73.97% 82.49% 82.34% 80.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/03/16 31/03/15 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.6900 0.7500 0.4300 0.1200 0.1600 0.2300 0.2300 -
P/RPS 1.82 1.67 0.87 0.23 0.34 0.39 0.35 22.11%
  YoY % 8.98% 91.95% 278.26% -32.35% -12.82% 11.43% -
  Horiz. % 520.00% 477.14% 248.57% 65.71% 97.14% 111.43% 100.00%
P/EPS -39.23 -5.19 -6.41 57.01 10.91 -1.98 -1.02 55.60%
  YoY % -655.88% 19.03% -111.24% 422.55% 651.01% -94.12% -
  Horiz. % 3,846.08% 508.82% 628.43% -5,589.22% -1,069.61% 194.12% 100.00%
EY -2.55 -19.28 -15.59 1.75 9.16 -50.45 -98.47 -35.76%
  YoY % 86.77% -23.67% -990.86% -80.90% 118.16% 48.77% -
  Horiz. % 2.59% 19.58% 15.83% -1.78% -9.30% 51.23% 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 1.82 1.44 0.98 0.24 0.33 0.48 0.39 20.52%
  YoY % 26.39% 46.94% 308.33% -27.27% -31.25% 23.08% -
  Horiz. % 466.67% 369.23% 251.28% 61.54% 84.62% 123.08% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/05/16 26/05/15 29/02/12 28/02/11 24/02/10 25/02/09 25/04/08 -
Price 1.4900 0.7800 0.3500 0.1300 0.1500 0.1700 0.2400 -
P/RPS 3.93 1.73 0.71 0.25 0.32 0.29 0.37 33.14%
  YoY % 127.17% 143.66% 184.00% -21.87% 10.34% -21.62% -
  Horiz. % 1,062.16% 467.57% 191.89% 67.57% 86.49% 78.38% 100.00%
P/EPS -84.71 -5.39 -5.22 61.76 10.23 -1.47 -1.06 70.02%
  YoY % -1,471.61% -3.26% -108.45% 503.71% 795.92% -38.68% -
  Horiz. % 7,991.51% 508.49% 492.45% -5,826.42% -965.09% 138.68% 100.00%
EY -1.18 -18.54 -19.16 1.62 9.78 -68.25 -94.37 -41.19%
  YoY % 93.64% 3.24% -1,282.72% -83.44% 114.33% 27.68% -
  Horiz. % 1.25% 19.65% 20.30% -1.72% -10.36% 72.32% 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 3.92 1.50 0.80 0.27 0.31 0.35 0.40 31.85%
  YoY % 161.33% 87.50% 196.30% -12.90% -11.43% -12.50% -
  Horiz. % 980.00% 375.00% 200.00% 67.50% 77.50% 87.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

432  354  647  1030 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.705-0.15 
 XDL 0.065-0.005 
 AT 0.175+0.005 
 ASIABIO-OR 0.005-0.03 
 KNM 0.210.00 
 KSTAR 0.315-0.02 
 SUPERMX-C1I 0.11+0.005 
 JAKS-WC 0.325+0.23 
 PARKSON 0.145+0.02 
 ARMADA 0.295+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS