[VERSATL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 111.64%
YoY- 112.62%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,840 54,785 57,518 52,573 65,824 72,415 69,814 -4.00%
PBT -15,881 -6,992 -1,150 1,556 -58,318 -25,398 1,678 -
Tax -126 -421 1,383 64 45,484 342 -67 7.95%
NP -16,007 -7,413 233 1,620 -12,834 -25,056 1,611 -
-
NP to SH -16,007 -7,413 233 1,620 -12,834 -25,056 1,611 -
-
Tax Rate - - - -4.11% - - 3.99% -
Total Cost 65,847 62,198 57,285 50,953 78,658 97,471 68,203 -0.42%
-
Net Worth 57,560 48,646 54,242 54,134 53,093 65,759 90,829 -5.37%
Dividend
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,560 48,646 54,242 54,134 53,093 65,759 90,829 -5.37%
NOSH 110,693 110,560 110,699 110,477 110,611 110,631 110,659 0.00%
Ratio Analysis
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -32.12% -13.53% 0.41% 3.08% -19.50% -34.60% 2.31% -
ROE -27.81% -15.24% 0.43% 2.99% -24.17% -38.10% 1.77% -
Per Share
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.03 49.55 51.96 47.59 59.51 65.46 63.09 -4.00%
EPS -14.46 -6.70 0.21 1.47 -11.60 -22.65 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.44 0.49 0.49 0.48 0.5944 0.8208 -5.38%
Adjusted Per Share Value based on latest NOSH - 110,477
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.79 19.56 20.53 18.77 23.50 25.85 24.92 -4.00%
EPS -5.71 -2.65 0.08 0.58 -4.58 -8.95 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2055 0.1737 0.1937 0.1933 0.1896 0.2348 0.3243 -5.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/15 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.75 0.43 0.12 0.16 0.23 0.23 0.34 -
P/RPS 1.67 0.87 0.23 0.34 0.39 0.35 0.54 14.66%
P/EPS -5.19 -6.41 57.01 10.91 -1.98 -1.02 23.35 -
EY -19.28 -15.59 1.75 9.16 -50.45 -98.47 4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.98 0.24 0.33 0.48 0.39 0.41 16.44%
Price Multiplier on Announcement Date
31/03/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/05/15 29/02/12 28/02/11 24/02/10 25/02/09 25/04/08 28/02/07 -
Price 0.78 0.35 0.13 0.15 0.17 0.24 0.29 -
P/RPS 1.73 0.71 0.25 0.32 0.29 0.37 0.46 17.41%
P/EPS -5.39 -5.22 61.76 10.23 -1.47 -1.06 19.92 -
EY -18.54 -19.16 1.62 9.78 -68.25 -94.37 5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.80 0.27 0.31 0.35 0.40 0.35 19.28%

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