Highlights

[VERSATL] YoY TTM Result on 2011-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -293.89%    YoY -     -3,281.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 47,481 44,467 49,840 54,785 57,518 52,573 65,824 -3.88%
  YoY % 6.78% -10.78% -9.03% -4.75% 9.41% -20.13% -
  Horiz. % 72.13% 67.55% 75.72% 83.23% 87.38% 79.87% 100.00%
PBT 731 -1,995 -15,881 -6,992 -1,150 1,556 -58,318 -
  YoY % 136.64% 87.44% -127.13% -508.00% -173.91% 102.67% -
  Horiz. % -1.25% 3.42% 27.23% 11.99% 1.97% -2.67% 100.00%
Tax -660 -69 -126 -421 1,383 64 45,484 -
  YoY % -856.52% 45.24% 70.07% -130.44% 2,060.94% -99.86% -
  Horiz. % -1.45% -0.15% -0.28% -0.93% 3.04% 0.14% 100.00%
NP 71 -2,064 -16,007 -7,413 233 1,620 -12,834 -
  YoY % 103.44% 87.11% -115.93% -3,281.54% -85.62% 112.62% -
  Horiz. % -0.55% 16.08% 124.72% 57.76% -1.82% -12.62% 100.00%
NP to SH 71 -2,064 -16,007 -7,413 233 1,620 -12,834 -
  YoY % 103.44% 87.11% -115.93% -3,281.54% -85.62% 112.62% -
  Horiz. % -0.55% 16.08% 124.72% 57.76% -1.82% -12.62% 100.00%
Tax Rate 90.29 % - % - % - % - % -4.11 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2,196.84% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 47,410 46,531 65,847 62,198 57,285 50,953 78,658 -5.95%
  YoY % 1.89% -29.33% 5.87% 8.58% 12.43% -35.22% -
  Horiz. % 60.27% 59.16% 83.71% 79.07% 72.83% 64.78% 100.00%
Net Worth 55,149 44,588 57,560 48,646 54,242 54,134 53,093 0.46%
  YoY % 23.68% -22.54% 18.32% -10.32% 0.20% 1.96% -
  Horiz. % 103.87% 83.98% 108.41% 91.62% 102.16% 101.96% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 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
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 55,149 44,588 57,560 48,646 54,242 54,134 53,093 0.46%
  YoY % 23.68% -22.54% 18.32% -10.32% 0.20% 1.96% -
  Horiz. % 103.87% 83.98% 108.41% 91.62% 102.16% 101.96% 100.00%
NOSH 117,338 117,338 110,693 110,560 110,699 110,477 110,611 0.72%
  YoY % 0.00% 6.00% 0.12% -0.13% 0.20% -0.12% -
  Horiz. % 106.08% 106.08% 100.07% 99.95% 100.08% 99.88% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.15 % -4.64 % -32.12 % -13.53 % 0.41 % 3.08 % -19.50 % -
  YoY % 103.23% 85.55% -137.40% -3,400.00% -86.69% 115.79% -
  Horiz. % -0.77% 23.79% 164.72% 69.38% -2.10% -15.79% 100.00%
ROE 0.13 % -4.63 % -27.81 % -15.24 % 0.43 % 2.99 % -24.17 % -
  YoY % 102.81% 83.35% -82.48% -3,644.19% -85.62% 112.37% -
  Horiz. % -0.54% 19.16% 115.06% 63.05% -1.78% -12.37% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 40.46 37.90 45.03 49.55 51.96 47.59 59.51 -4.57%
  YoY % 6.75% -15.83% -9.12% -4.64% 9.18% -20.03% -
  Horiz. % 67.99% 63.69% 75.67% 83.26% 87.31% 79.97% 100.00%
EPS 0.06 -1.76 -14.46 -6.70 0.21 1.47 -11.60 -
  YoY % 103.41% 87.83% -115.82% -3,290.48% -85.71% 112.67% -
  Horiz. % -0.52% 15.17% 124.66% 57.76% -1.81% -12.67% 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 0.4700 0.3800 0.5200 0.4400 0.4900 0.4900 0.4800 -0.25%
  YoY % 23.68% -26.92% 18.18% -10.20% 0.00% 2.08% -
  Horiz. % 97.92% 79.17% 108.33% 91.67% 102.08% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.44 31.32 35.10 38.59 40.51 37.03 46.36 -3.88%
  YoY % 6.77% -10.77% -9.04% -4.74% 9.40% -20.13% -
  Horiz. % 72.13% 67.56% 75.71% 83.24% 87.38% 79.87% 100.00%
EPS 0.05 -1.45 -11.27 -5.22 0.16 1.14 -9.04 -
  YoY % 103.45% 87.13% -115.90% -3,362.50% -85.96% 112.61% -
  Horiz. % -0.55% 16.04% 124.67% 57.74% -1.77% -12.61% 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 0.3884 0.3140 0.4054 0.3426 0.3820 0.3813 0.3740 0.46%
  YoY % 23.69% -22.55% 18.33% -10.31% 0.18% 1.95% -
  Horiz. % 103.85% 83.96% 108.40% 91.60% 102.14% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/17 31/03/16 31/03/15 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.2900 0.6900 0.7500 0.4300 0.1200 0.1600 0.2300 -
P/RPS 3.19 1.82 1.67 0.87 0.23 0.34 0.39 29.00%
  YoY % 75.27% 8.98% 91.95% 278.26% -32.35% -12.82% -
  Horiz. % 817.95% 466.67% 428.21% 223.08% 58.97% 87.18% 100.00%
P/EPS 2,131.93 -39.23 -5.19 -6.41 57.01 10.91 -1.98 -
  YoY % 5,534.44% -655.88% 19.03% -111.24% 422.55% 651.01% -
  Horiz. % -107,673.23% 1,981.31% 262.12% 323.74% -2,879.29% -551.01% 100.00%
EY 0.05 -2.55 -19.28 -15.59 1.75 9.16 -50.45 -
  YoY % 101.96% 86.77% -23.67% -990.86% -80.90% 118.16% -
  Horiz. % -0.10% 5.05% 38.22% 30.90% -3.47% -18.16% 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 2.74 1.82 1.44 0.98 0.24 0.33 0.48 23.50%
  YoY % 50.55% 26.39% 46.94% 308.33% -27.27% -31.25% -
  Horiz. % 570.83% 379.17% 300.00% 204.17% 50.00% 68.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/05/17 30/05/16 26/05/15 29/02/12 28/02/11 24/02/10 25/02/09 -
Price 1.4500 1.4900 0.7800 0.3500 0.1300 0.1500 0.1700 -
P/RPS 3.58 3.93 1.73 0.71 0.25 0.32 0.29 35.60%
  YoY % -8.91% 127.17% 143.66% 184.00% -21.87% 10.34% -
  Horiz. % 1,234.48% 1,355.17% 596.55% 244.83% 86.21% 110.34% 100.00%
P/EPS 2,396.35 -84.71 -5.39 -5.22 61.76 10.23 -1.47 -
  YoY % 2,928.89% -1,471.61% -3.26% -108.45% 503.71% 795.92% -
  Horiz. % -163,017.00% 5,762.58% 366.67% 355.10% -4,201.36% -695.92% 100.00%
EY 0.04 -1.18 -18.54 -19.16 1.62 9.78 -68.25 -
  YoY % 103.39% 93.64% 3.24% -1,282.72% -83.44% 114.33% -
  Horiz. % -0.06% 1.73% 27.16% 28.07% -2.37% -14.33% 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 3.09 3.92 1.50 0.80 0.27 0.31 0.35 30.20%
  YoY % -21.17% 161.33% 87.50% 196.30% -12.90% -11.43% -
  Horiz. % 882.86% 1,120.00% 428.57% 228.57% 77.14% 88.57% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers