Highlights

[VERSATL] YoY TTM Result on 2008-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 07-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     0.60%    YoY -     -1,046.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 56,827 55,422 59,302 73,361 71,202 67,685 64,342 -2.05%
  YoY % 2.54% -6.54% -19.16% 3.03% 5.20% 5.20% -
  Horiz. % 88.32% 86.14% 92.17% 114.02% 110.66% 105.20% 100.00%
PBT -1,352 2,311 -43,968 -40,834 2,756 -724 1,105 -
  YoY % -158.50% 105.26% -7.67% -1,581.64% 480.66% -165.52% -
  Horiz. % -122.35% 209.14% -3,979.00% -3,695.38% 249.41% -65.52% 100.00%
Tax 1,383 64 29,971 15,928 -125 -120 -684 -
  YoY % 2,060.94% -99.79% 88.17% 12,842.40% -4.17% 82.46% -
  Horiz. % -202.19% -9.36% -4,381.73% -2,328.66% 18.27% 17.54% 100.00%
NP 31 2,375 -13,997 -24,906 2,631 -844 421 -35.25%
  YoY % -98.69% 116.97% 43.80% -1,046.64% 411.73% -300.48% -
  Horiz. % 7.36% 564.13% -3,324.70% -5,915.91% 624.94% -200.48% 100.00%
NP to SH 31 2,375 -13,997 -24,906 2,631 -844 421 -35.25%
  YoY % -98.69% 116.97% 43.80% -1,046.64% 411.73% -300.48% -
  Horiz. % 7.36% 564.13% -3,324.70% -5,915.91% 624.94% -200.48% 100.00%
Tax Rate - % -2.77 % - % - % 4.54 % - % 61.90 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -4.47% 0.00% 0.00% 7.33% 0.00% 100.00%
Total Cost 56,796 53,047 73,299 98,267 68,571 68,529 63,921 -1.95%
  YoY % 7.07% -27.63% -25.41% 43.31% 0.06% 7.21% -
  Horiz. % 88.85% 82.99% 114.67% 153.73% 107.27% 107.21% 100.00%
Net Worth 53,819 54,600 5,173 70,799 90,509 88,105 58,109 -1.27%
  YoY % -1.43% 955.32% -92.69% -21.78% 2.73% 51.62% -
  Horiz. % 92.62% 93.96% 8.90% 121.84% 155.76% 151.62% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 53,819 54,600 5,173 70,799 90,509 88,105 58,109 -1.27%
  YoY % -1.43% 955.32% -92.69% -21.78% 2.73% 51.62% -
  Horiz. % 92.62% 93.96% 8.90% 121.84% 155.76% 151.62% 100.00%
NOSH 109,836 111,428 11,008 119,999 110,526 110,810 110,789 -0.14%
  YoY % -1.43% 912.24% -90.83% 8.57% -0.26% 0.02% -
  Horiz. % 99.14% 100.58% 9.94% 108.31% 99.76% 100.02% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.05 % 4.29 % -23.60 % -33.95 % 3.70 % -1.25 % 0.65 % -34.77%
  YoY % -98.83% 118.18% 30.49% -1,017.57% 396.00% -292.31% -
  Horiz. % 7.69% 660.00% -3,630.77% -5,223.08% 569.23% -192.31% 100.00%
ROE 0.06 % 4.35 % -270.54 % -35.18 % 2.91 % -0.96 % 0.72 % -33.90%
  YoY % -98.62% 101.61% -669.02% -1,308.93% 403.12% -233.33% -
  Horiz. % 8.33% 604.17% -37,575.00% -4,886.11% 404.17% -133.33% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 51.74 49.74 538.71 61.13 64.42 61.08 58.08 -1.91%
  YoY % 4.02% -90.77% 781.25% -5.11% 5.47% 5.17% -
  Horiz. % 89.08% 85.64% 927.53% 105.25% 110.92% 105.17% 100.00%
EPS 0.03 2.13 -127.15 -20.76 2.38 -0.76 0.38 -34.49%
  YoY % -98.59% 101.68% -512.48% -972.27% 413.16% -300.00% -
  Horiz. % 7.89% 560.53% -33,460.53% -5,463.16% 626.32% -200.00% 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 0.4700 0.5900 0.8189 0.7951 0.5245 -1.13%
  YoY % 0.00% 4.26% -20.34% -27.95% 2.99% 51.59% -
  Horiz. % 93.42% 93.42% 89.61% 112.49% 156.13% 151.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 40.02 39.04 41.77 51.67 50.15 47.67 45.32 -2.05%
  YoY % 2.51% -6.54% -19.16% 3.03% 5.20% 5.19% -
  Horiz. % 88.31% 86.14% 92.17% 114.01% 110.66% 105.19% 100.00%
EPS 0.02 1.67 -9.86 -17.54 1.85 -0.59 0.30 -36.31%
  YoY % -98.80% 116.94% 43.79% -1,048.11% 413.56% -296.67% -
  Horiz. % 6.67% 556.67% -3,286.67% -5,846.67% 616.67% -196.67% 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 0.3791 0.3846 0.0364 0.4987 0.6375 0.6206 0.4093 -1.27%
  YoY % -1.43% 956.59% -92.70% -21.77% 2.72% 51.62% -
  Horiz. % 92.62% 93.97% 8.89% 121.84% 155.75% 151.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.1700 0.1700 0.1400 0.2900 0.3200 0.3900 0.3000 -
P/RPS 0.33 0.34 0.03 0.47 0.50 0.64 0.52 -7.30%
  YoY % -2.94% 1,033.33% -93.62% -6.00% -21.87% 23.08% -
  Horiz. % 63.46% 65.38% 5.77% 90.38% 96.15% 123.08% 100.00%
P/EPS 602.33 7.98 -0.11 -1.40 13.44 -51.20 78.95 40.29%
  YoY % 7,448.00% 7,354.55% 92.14% -110.42% 126.25% -164.85% -
  Horiz. % 762.93% 10.11% -0.14% -1.77% 17.02% -64.85% 100.00%
EY 0.17 12.54 -908.23 -71.57 7.44 -1.95 1.27 -28.47%
  YoY % -98.64% 101.38% -1,169.01% -1,061.96% 481.54% -253.54% -
  Horiz. % 13.39% 987.40% -71,514.17% -5,635.43% 585.83% -153.54% 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 0.35 0.35 0.30 0.49 0.39 0.49 0.57 -7.80%
  YoY % 0.00% 16.67% -38.78% 25.64% -20.41% -14.04% -
  Horiz. % 61.40% 61.40% 52.63% 85.96% 68.42% 85.96% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 -
Price 0.1250 0.1600 0.1400 0.2000 0.3100 0.4500 0.2900 -
P/RPS 0.24 0.32 0.03 0.33 0.48 0.74 0.50 -11.51%
  YoY % -25.00% 966.67% -90.91% -31.25% -35.14% 48.00% -
  Horiz. % 48.00% 64.00% 6.00% 66.00% 96.00% 148.00% 100.00%
P/EPS 442.89 7.51 -0.11 -0.96 13.02 -59.08 76.32 34.03%
  YoY % 5,797.34% 6,927.27% 88.54% -107.37% 122.04% -177.41% -
  Horiz. % 580.31% 9.84% -0.14% -1.26% 17.06% -77.41% 100.00%
EY 0.23 13.32 -908.23 -103.78 7.68 -1.69 1.31 -25.16%
  YoY % -98.27% 101.47% -775.15% -1,451.30% 554.44% -229.01% -
  Horiz. % 17.56% 1,016.79% -69,330.54% -7,922.14% 586.26% -129.01% 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 0.26 0.33 0.30 0.34 0.38 0.57 0.55 -11.73%
  YoY % -21.21% 10.00% -11.76% -10.53% -33.33% 3.64% -
  Horiz. % 47.27% 60.00% 54.55% 61.82% 69.09% 103.64% 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.
 


 

361  388  467  1044 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.11+0.02 
 TDM 0.31+0.035 
 PUC 0.05+0.015 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers