[VERSATL] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 63.31%
YoY- 411.73%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 55,422 59,302 73,361 71,202 67,685 64,342 21,477 17.10%
PBT 2,311 -43,968 -40,834 2,756 -724 1,105 14,479 -26.33%
Tax 64 29,971 15,928 -125 -120 -684 -40,354 -
NP 2,375 -13,997 -24,906 2,631 -844 421 -25,875 -
-
NP to SH 2,375 -13,997 -24,906 2,631 -844 421 -25,881 -
-
Tax Rate -2.77% - - 4.54% - 61.90% 278.71% -
Total Cost 53,047 73,299 98,267 68,571 68,529 63,921 47,352 1.90%
-
Net Worth 54,600 5,173 70,799 90,509 88,105 58,109 55,552 -0.28%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 54,600 5,173 70,799 90,509 88,105 58,109 55,552 -0.28%
NOSH 111,428 11,008 119,999 110,526 110,810 110,789 109,268 0.32%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.29% -23.60% -33.95% 3.70% -1.25% 0.65% -120.48% -
ROE 4.35% -270.54% -35.18% 2.91% -0.96% 0.72% -46.59% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.74 538.71 61.13 64.42 61.08 58.08 19.66 16.72%
EPS 2.13 -127.15 -20.76 2.38 -0.76 0.38 -23.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.59 0.8189 0.7951 0.5245 0.5084 -0.61%
Adjusted Per Share Value based on latest NOSH - 110,526
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 19.79 21.17 26.19 25.42 24.16 22.97 7.67 17.10%
EPS 0.85 -5.00 -8.89 0.94 -0.30 0.15 -9.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.0185 0.2528 0.3231 0.3146 0.2075 0.1983 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.17 0.14 0.29 0.32 0.39 0.30 0.60 -
P/RPS 0.34 0.03 0.47 0.50 0.64 0.52 3.05 -30.61%
P/EPS 7.98 -0.11 -1.40 13.44 -51.20 78.95 -2.53 -
EY 12.54 -908.23 -71.57 7.44 -1.95 1.27 -39.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.49 0.39 0.49 0.57 1.18 -18.32%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 07/07/08 30/05/07 24/05/06 19/05/05 - -
Price 0.16 0.14 0.20 0.31 0.45 0.29 0.00 -
P/RPS 0.32 0.03 0.33 0.48 0.74 0.50 0.00 -
P/EPS 7.51 -0.11 -0.96 13.02 -59.08 76.32 0.00 -
EY 13.32 -908.23 -103.78 7.68 -1.69 1.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.34 0.38 0.57 0.55 0.00 -

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 ⃤ & 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