[VERSATL] YoY Quarter Result on 31-Dec-2011 [#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- -71.88%
YoY- -349.4%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 12,230 11,374 11,789 12,936 13,918 14,488 15,063 -2.49%
PBT 2,036 -1,320 -9,640 -3,533 200 3,173 -13,637 -
Tax -660 -69 -126 -415 1,383 64 1,337 -
NP 1,376 -1,389 -9,766 -3,948 1,583 3,237 -12,300 -
-
NP to SH 1,376 -1,389 -9,766 -3,948 1,583 3,237 -12,300 -
-
Tax Rate 32.42% - - - -691.50% -2.02% - -
Total Cost 10,854 12,763 21,555 16,884 12,335 11,251 27,363 -10.60%
-
Net Worth 55,149 44,588 57,560 48,646 54,242 54,134 53,093 0.46%
Dividend
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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%
NOSH 117,338 117,338 110,693 110,560 110,699 110,477 110,611 0.71%
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 11.25% -12.21% -82.84% -30.52% 11.37% 22.34% -81.66% -
ROE 2.50% -3.12% -16.97% -8.12% 2.92% 5.98% -23.17% -
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 10.42 9.69 10.65 11.70 12.57 13.11 13.62 -3.19%
EPS 1.17 -1.18 -8.83 -3.57 1.43 2.93 -11.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.38 0.52 0.44 0.49 0.49 0.48 -0.25%
Adjusted Per Share Value based on latest NOSH - 110,560
31/03/17 31/03/16 31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.37 4.06 4.21 4.62 4.97 5.17 5.38 -2.48%
EPS 0.49 -0.50 -3.49 -1.41 0.57 1.16 -4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1592 0.2055 0.1737 0.1937 0.1933 0.1896 0.45%
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 1.29 0.69 0.75 0.43 0.12 0.16 0.23 -
P/RPS 12.38 7.12 7.04 3.68 0.95 1.22 1.69 27.29%
P/EPS 110.01 -58.29 -8.50 -12.04 8.39 5.46 -2.07 -
EY 0.91 -1.72 -11.76 -8.30 11.92 18.31 -48.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 1.82 1.44 0.98 0.24 0.33 0.48 23.50%
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 1.45 1.49 0.78 0.35 0.13 0.15 0.17 -
P/RPS 13.91 15.37 7.32 2.99 1.03 1.14 1.25 33.90%
P/EPS 123.65 -125.87 -8.84 -9.80 9.09 5.12 -1.53 -
EY 0.81 -0.79 -11.31 -10.20 11.00 19.53 -65.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.92 1.50 0.80 0.27 0.31 0.35 30.20%

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