[VERSATL] YoY Annual (Unaudited) 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
YoY- 112.62%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annual (Unaudited) 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 54,786 57,518 52,574 65,825 72,338 69,814 -4.00%
PBT -15,881 -5,854 -1,150 1,556 -58,319 -25,399 1,678 -
Tax -126 -420 1,384 64 45,484 343 -67 7.95%
NP -16,007 -6,274 234 1,620 -12,835 -25,056 1,611 -
-
NP to SH -16,007 -6,274 234 1,620 -12,835 -25,056 1,611 -
-
Tax Rate - - - -4.11% - - 3.99% -
Total Cost 65,847 61,060 57,284 50,954 78,660 97,394 68,203 -0.42%
-
Net Worth 57,549 48,694 54,600 54,369 53,110 65,267 90,569 -5.34%
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 57,549 48,694 54,600 54,369 53,110 65,267 90,569 -5.34%
NOSH 110,672 110,670 111,428 110,958 110,646 110,622 110,659 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% -11.45% 0.41% 3.08% -19.50% -34.64% 2.31% -
ROE -27.81% -12.88% 0.43% 2.98% -24.17% -38.39% 1.78% -
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 49.50 51.62 47.38 59.49 65.39 63.27 -4.03%
EPS -14.47 -5.67 0.21 1.46 -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 0.59 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 17.83 19.60 20.58 18.81 23.55 25.88 24.97 -3.99%
EPS -5.73 -2.24 0.08 0.58 -4.59 -8.96 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2059 0.1742 0.1953 0.1945 0.19 0.2335 0.324 -5.34%
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 -7.58 57.14 10.96 -1.98 -1.02 23.29 -
EY -19.28 -13.18 1.75 9.13 -50.43 -98.48 4.29 -
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 -6.17 61.90 10.27 -1.47 -1.06 19.86 -
EY -18.54 -16.20 1.62 9.73 -68.24 -94.38 5.03 -
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 0.41 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