Highlights

[VERSATL] YoY TTM Result on 2010-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     46.60%    YoY -     116.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 62,069 54,047 56,827 55,422 59,302 73,361 71,202 -2.17%
  YoY % 14.84% -4.89% 2.54% -6.54% -19.16% 3.03% -
  Horiz. % 87.17% 75.91% 79.81% 77.84% 83.29% 103.03% 100.00%
PBT 466 -6,673 -1,352 2,311 -43,968 -40,834 2,756 -24.74%
  YoY % 106.98% -393.57% -158.50% 105.26% -7.67% -1,581.64% -
  Horiz. % 16.91% -242.13% -49.06% 83.85% -1,595.36% -1,481.64% 100.00%
Tax 742 -421 1,383 64 29,971 15,928 -125 -
  YoY % 276.25% -130.44% 2,060.94% -99.79% 88.17% 12,842.40% -
  Horiz. % -593.60% 336.80% -1,106.40% -51.20% -23,976.80% -12,742.40% 100.00%
NP 1,208 -7,094 31 2,375 -13,997 -24,906 2,631 -11.70%
  YoY % 117.03% -22,983.87% -98.69% 116.97% 43.80% -1,046.64% -
  Horiz. % 45.91% -269.63% 1.18% 90.27% -532.00% -946.64% 100.00%
NP to SH 1,208 -7,094 31 2,375 -13,997 -24,906 2,631 -11.70%
  YoY % 117.03% -22,983.87% -98.69% 116.97% 43.80% -1,046.64% -
  Horiz. % 45.91% -269.63% 1.18% 90.27% -532.00% -946.64% 100.00%
Tax Rate -159.23 % - % - % -2.77 % - % - % 4.54 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3,507.27% 0.00% 0.00% -61.01% 0.00% 0.00% 100.00%
Total Cost 60,861 61,141 56,796 53,047 73,299 98,267 68,571 -1.89%
  YoY % -0.46% 7.65% 7.07% -27.63% -25.41% 43.31% -
  Horiz. % 88.76% 89.16% 82.83% 77.36% 106.90% 143.31% 100.00%
Net Worth 64,482 49,359 53,819 54,600 5,173 70,799 90,509 -5.28%
  YoY % 30.64% -8.29% -1.43% 955.32% -92.69% -21.78% -
  Horiz. % 71.24% 54.53% 59.46% 60.32% 5.72% 78.22% 100.00%
Dividend
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 64,482 49,359 53,819 54,600 5,173 70,799 90,509 -5.28%
  YoY % 30.64% -8.29% -1.43% 955.32% -92.69% -21.78% -
  Horiz. % 71.24% 54.53% 59.46% 60.32% 5.72% 78.22% 100.00%
NOSH 111,176 109,687 109,836 111,428 11,008 119,999 110,526 0.09%
  YoY % 1.36% -0.14% -1.43% 912.24% -90.83% 8.57% -
  Horiz. % 100.59% 99.24% 99.38% 100.82% 9.96% 108.57% 100.00%
Ratio Analysis
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.95 % -13.13 % 0.05 % 4.29 % -23.60 % -33.95 % 3.70 % -9.73%
  YoY % 114.85% -26,360.00% -98.83% 118.18% 30.49% -1,017.57% -
  Horiz. % 52.70% -354.86% 1.35% 115.95% -637.84% -917.57% 100.00%
ROE 1.87 % -14.37 % 0.06 % 4.35 % -270.54 % -35.18 % 2.91 % -6.83%
  YoY % 113.01% -24,050.00% -98.62% 101.61% -669.02% -1,308.93% -
  Horiz. % 64.26% -493.81% 2.06% 149.48% -9,296.91% -1,208.93% 100.00%
Per Share
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.83 49.27 51.74 49.74 538.71 61.13 64.42 -2.26%
  YoY % 13.31% -4.77% 4.02% -90.77% 781.25% -5.11% -
  Horiz. % 86.67% 76.48% 80.32% 77.21% 836.25% 94.89% 100.00%
EPS 1.09 -6.47 0.03 2.13 -127.15 -20.76 2.38 -11.74%
  YoY % 116.85% -21,666.67% -98.59% 101.68% -512.48% -972.27% -
  Horiz. % 45.80% -271.85% 1.26% 89.50% -5,342.44% -872.27% 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 0.5800 0.4500 0.4900 0.4900 0.4700 0.5900 0.8189 -5.37%
  YoY % 28.89% -8.16% 0.00% 4.26% -20.34% -27.95% -
  Horiz. % 70.83% 54.95% 59.84% 59.84% 57.39% 72.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 43.72 38.07 40.02 39.04 41.77 51.67 50.15 -2.17%
  YoY % 14.84% -4.87% 2.51% -6.54% -19.16% 3.03% -
  Horiz. % 87.18% 75.91% 79.80% 77.85% 83.29% 103.03% 100.00%
EPS 0.85 -5.00 0.02 1.67 -9.86 -17.54 1.85 -11.69%
  YoY % 117.00% -25,100.00% -98.80% 116.94% 43.79% -1,048.11% -
  Horiz. % 45.95% -270.27% 1.08% 90.27% -532.97% -948.11% 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 0.4542 0.3477 0.3791 0.3846 0.0364 0.4987 0.6375 -5.28%
  YoY % 30.63% -8.28% -1.43% 956.59% -92.70% -21.77% -
  Horiz. % 71.25% 54.54% 59.47% 60.33% 5.71% 78.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4000 0.3100 0.1700 0.1700 0.1400 0.2900 0.3200 -
P/RPS 0.72 0.63 0.33 0.34 0.03 0.47 0.50 6.00%
  YoY % 14.29% 90.91% -2.94% 1,033.33% -93.62% -6.00% -
  Horiz. % 144.00% 126.00% 66.00% 68.00% 6.00% 94.00% 100.00%
P/EPS 36.81 -4.79 602.33 7.98 -0.11 -1.40 13.44 17.48%
  YoY % 868.48% -100.80% 7,448.00% 7,354.55% 92.14% -110.42% -
  Horiz. % 273.88% -35.64% 4,481.62% 59.38% -0.82% -10.42% 100.00%
EY 2.72 -20.86 0.17 12.54 -908.23 -71.57 7.44 -14.86%
  YoY % 113.04% -12,370.59% -98.64% 101.38% -1,169.01% -1,061.96% -
  Horiz. % 36.56% -280.38% 2.28% 168.55% -12,207.39% -961.96% 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 0.69 0.35 0.35 0.30 0.49 0.39 9.55%
  YoY % 0.00% 97.14% 0.00% 16.67% -38.78% 25.64% -
  Horiz. % 176.92% 176.92% 89.74% 89.74% 76.92% 125.64% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/08/13 23/05/12 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 -
Price 0.4050 0.2800 0.1250 0.1600 0.1400 0.2000 0.3100 -
P/RPS 0.73 0.57 0.24 0.32 0.03 0.33 0.48 6.93%
  YoY % 28.07% 137.50% -25.00% 966.67% -90.91% -31.25% -
  Horiz. % 152.08% 118.75% 50.00% 66.67% 6.25% 68.75% 100.00%
P/EPS 37.27 -4.33 442.89 7.51 -0.11 -0.96 13.02 18.31%
  YoY % 960.74% -100.98% 5,797.34% 6,927.27% 88.54% -107.37% -
  Horiz. % 286.25% -33.26% 3,401.61% 57.68% -0.84% -7.37% 100.00%
EY 2.68 -23.10 0.23 13.32 -908.23 -103.78 7.68 -15.49%
  YoY % 111.60% -10,143.48% -98.27% 101.47% -775.15% -1,451.30% -
  Horiz. % 34.90% -300.78% 2.99% 173.44% -11,825.91% -1,351.30% 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 0.70 0.62 0.26 0.33 0.30 0.34 0.38 10.26%
  YoY % 12.90% 138.46% -21.21% 10.00% -11.76% -10.53% -
  Horiz. % 184.21% 163.16% 68.42% 86.84% 78.95% 89.47% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers