[VERSATL] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3038.05%
YoY- -958.76%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 13,918 14,488 15,063 16,663 19,045 18,215 16,196 -2.49%
PBT 200 3,173 -13,637 -26,486 3,038 462 800 -20.62%
Tax 1,383 64 1,337 543 -17 11 -258 -
NP 1,583 3,237 -12,300 -25,943 3,021 473 542 19.54%
-
NP to SH 1,583 3,237 -12,300 -25,943 3,021 473 542 19.54%
-
Tax Rate -691.50% -2.02% - - 0.56% -2.38% 32.25% -
Total Cost 12,335 11,251 27,363 42,606 16,024 17,742 15,654 -3.89%
-
Net Worth 54,242 54,134 53,093 65,759 90,829 88,692 58,093 -1.13%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 54,242 54,134 53,093 65,759 90,829 88,692 58,093 -1.13%
NOSH 110,699 110,477 110,611 110,631 110,659 109,999 110,612 0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.37% 22.34% -81.66% -155.69% 15.86% 2.60% 3.35% -
ROE 2.92% 5.98% -23.17% -39.45% 3.33% 0.53% 0.93% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.57 13.11 13.62 15.06 17.21 16.56 14.64 -2.50%
EPS 1.43 2.93 -11.12 -23.45 2.73 0.43 0.49 19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.5944 0.8208 0.8063 0.5252 -1.14%
Adjusted Per Share Value based on latest NOSH - 110,631
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.97 5.17 5.38 5.95 6.80 6.50 5.78 -2.48%
EPS 0.57 1.16 -4.39 -9.26 1.08 0.17 0.19 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.1933 0.1896 0.2348 0.3243 0.3166 0.2074 -1.13%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.12 0.16 0.23 0.23 0.34 0.30 0.35 -
P/RPS 0.95 1.22 1.69 1.53 1.98 1.81 2.39 -14.24%
P/EPS 8.39 5.46 -2.07 -0.98 12.45 69.77 71.43 -30.00%
EY 11.92 18.31 -48.35 -101.96 8.03 1.43 1.40 42.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.48 0.39 0.41 0.37 0.67 -15.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 25/02/09 25/04/08 28/02/07 24/02/06 23/02/05 -
Price 0.13 0.15 0.17 0.24 0.29 0.34 0.31 -
P/RPS 1.03 1.14 1.25 1.59 1.69 2.05 2.12 -11.33%
P/EPS 9.09 5.12 -1.53 -1.02 10.62 79.07 63.27 -27.61%
EY 11.00 19.53 -65.41 -97.71 9.41 1.26 1.58 38.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.35 0.40 0.35 0.42 0.59 -12.21%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment