Highlights

[VERSATL] YoY TTM Result on 2009-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -9.06%    YoY -     43.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 54,047 56,827 55,422 59,302 73,361 71,202 67,685 -3.68%
  YoY % -4.89% 2.54% -6.54% -19.16% 3.03% 5.20% -
  Horiz. % 79.85% 83.96% 81.88% 87.61% 108.39% 105.20% 100.00%
PBT -6,673 -1,352 2,311 -43,968 -40,834 2,756 -724 44.75%
  YoY % -393.57% -158.50% 105.26% -7.67% -1,581.64% 480.66% -
  Horiz. % 921.69% 186.74% -319.20% 6,072.93% 5,640.06% -380.66% 100.00%
Tax -421 1,383 64 29,971 15,928 -125 -120 23.24%
  YoY % -130.44% 2,060.94% -99.79% 88.17% 12,842.40% -4.17% -
  Horiz. % 350.83% -1,152.50% -53.33% -24,975.83% -13,273.33% 104.17% 100.00%
NP -7,094 31 2,375 -13,997 -24,906 2,631 -844 42.54%
  YoY % -22,983.87% -98.69% 116.97% 43.80% -1,046.64% 411.73% -
  Horiz. % 840.52% -3.67% -281.40% 1,658.41% 2,950.95% -311.73% 100.00%
NP to SH -7,094 31 2,375 -13,997 -24,906 2,631 -844 42.54%
  YoY % -22,983.87% -98.69% 116.97% 43.80% -1,046.64% 411.73% -
  Horiz. % 840.52% -3.67% -281.40% 1,658.41% 2,950.95% -311.73% 100.00%
Tax Rate - % - % -2.77 % - % - % 4.54 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -61.01% 0.00% 0.00% 100.00% -
Total Cost 61,141 56,796 53,047 73,299 98,267 68,571 68,529 -1.88%
  YoY % 7.65% 7.07% -27.63% -25.41% 43.31% 0.06% -
  Horiz. % 89.22% 82.88% 77.41% 106.96% 143.39% 100.06% 100.00%
Net Worth 49,359 53,819 54,600 5,173 70,799 90,509 88,105 -9.20%
  YoY % -8.29% -1.43% 955.32% -92.69% -21.78% 2.73% -
  Horiz. % 56.02% 61.09% 61.97% 5.87% 80.36% 102.73% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 49,359 53,819 54,600 5,173 70,799 90,509 88,105 -9.20%
  YoY % -8.29% -1.43% 955.32% -92.69% -21.78% 2.73% -
  Horiz. % 56.02% 61.09% 61.97% 5.87% 80.36% 102.73% 100.00%
NOSH 109,687 109,836 111,428 11,008 119,999 110,526 110,810 -0.17%
  YoY % -0.14% -1.43% 912.24% -90.83% 8.57% -0.26% -
  Horiz. % 98.99% 99.12% 100.56% 9.93% 108.29% 99.74% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -13.13 % 0.05 % 4.29 % -23.60 % -33.95 % 3.70 % -1.25 % 47.93%
  YoY % -26,360.00% -98.83% 118.18% 30.49% -1,017.57% 396.00% -
  Horiz. % 1,050.40% -4.00% -343.20% 1,888.00% 2,716.00% -296.00% 100.00%
ROE -14.37 % 0.06 % 4.35 % -270.54 % -35.18 % 2.91 % -0.96 % 56.92%
  YoY % -24,050.00% -98.62% 101.61% -669.02% -1,308.93% 403.12% -
  Horiz. % 1,496.88% -6.25% -453.12% 28,181.25% 3,664.58% -303.13% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 49.27 51.74 49.74 538.71 61.13 64.42 61.08 -3.51%
  YoY % -4.77% 4.02% -90.77% 781.25% -5.11% 5.47% -
  Horiz. % 80.66% 84.71% 81.43% 881.97% 100.08% 105.47% 100.00%
EPS -6.47 0.03 2.13 -127.15 -20.76 2.38 -0.76 42.85%
  YoY % -21,666.67% -98.59% 101.68% -512.48% -972.27% 413.16% -
  Horiz. % 851.32% -3.95% -280.26% 16,730.26% 2,731.58% -313.16% 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 0.4500 0.4900 0.4900 0.4700 0.5900 0.8189 0.7951 -9.04%
  YoY % -8.16% 0.00% 4.26% -20.34% -27.95% 2.99% -
  Horiz. % 56.60% 61.63% 61.63% 59.11% 74.20% 102.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 38.07 40.02 39.04 41.77 51.67 50.15 47.67 -3.68%
  YoY % -4.87% 2.51% -6.54% -19.16% 3.03% 5.20% -
  Horiz. % 79.86% 83.95% 81.90% 87.62% 108.39% 105.20% 100.00%
EPS -5.00 0.02 1.67 -9.86 -17.54 1.85 -0.59 42.74%
  YoY % -25,100.00% -98.80% 116.94% 43.79% -1,048.11% 413.56% -
  Horiz. % 847.46% -3.39% -283.05% 1,671.19% 2,972.88% -313.56% 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 0.3477 0.3791 0.3846 0.0364 0.4987 0.6375 0.6206 -9.20%
  YoY % -8.28% -1.43% 956.59% -92.70% -21.77% 2.72% -
  Horiz. % 56.03% 61.09% 61.97% 5.87% 80.36% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3100 0.1700 0.1700 0.1400 0.2900 0.3200 0.3900 -
P/RPS 0.63 0.33 0.34 0.03 0.47 0.50 0.64 -0.26%
  YoY % 90.91% -2.94% 1,033.33% -93.62% -6.00% -21.87% -
  Horiz. % 98.44% 51.56% 53.12% 4.69% 73.44% 78.12% 100.00%
P/EPS -4.79 602.33 7.98 -0.11 -1.40 13.44 -51.20 -32.60%
  YoY % -100.80% 7,448.00% 7,354.55% 92.14% -110.42% 126.25% -
  Horiz. % 9.36% -1,176.43% -15.59% 0.21% 2.73% -26.25% 100.00%
EY -20.86 0.17 12.54 -908.23 -71.57 7.44 -1.95 48.39%
  YoY % -12,370.59% -98.64% 101.38% -1,169.01% -1,061.96% 481.54% -
  Horiz. % 1,069.74% -8.72% -643.08% 46,575.89% 3,670.26% -381.54% 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 0.69 0.35 0.35 0.30 0.49 0.39 0.49 5.87%
  YoY % 97.14% 0.00% 16.67% -38.78% 25.64% -20.41% -
  Horiz. % 140.82% 71.43% 71.43% 61.22% 100.00% 79.59% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 -
Price 0.2800 0.1250 0.1600 0.1400 0.2000 0.3100 0.4500 -
P/RPS 0.57 0.24 0.32 0.03 0.33 0.48 0.74 -4.25%
  YoY % 137.50% -25.00% 966.67% -90.91% -31.25% -35.14% -
  Horiz. % 77.03% 32.43% 43.24% 4.05% 44.59% 64.86% 100.00%
P/EPS -4.33 442.89 7.51 -0.11 -0.96 13.02 -59.08 -35.28%
  YoY % -100.98% 5,797.34% 6,927.27% 88.54% -107.37% 122.04% -
  Horiz. % 7.33% -749.64% -12.71% 0.19% 1.62% -22.04% 100.00%
EY -23.10 0.23 13.32 -908.23 -103.78 7.68 -1.69 54.57%
  YoY % -10,143.48% -98.27% 101.47% -775.15% -1,451.30% 554.44% -
  Horiz. % 1,366.86% -13.61% -788.17% 53,741.42% 6,140.83% -454.44% 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 0.62 0.26 0.33 0.30 0.34 0.38 0.57 1.41%
  YoY % 138.46% -21.21% 10.00% -11.76% -10.53% -33.33% -
  Horiz. % 108.77% 45.61% 57.89% 52.63% 59.65% 66.67% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers