[VERSATL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 22.39%
YoY- -202.24%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 59,168 55,798 58,133 50,780 67,682 74,336 67,692 -2.21%
PBT -856 -4,610 -1,800 -2,156 -59,576 1,452 -1,813 -11.74%
Tax 0 -9 0 0 58,862 -269 -66 -
NP -856 -4,620 -1,800 -2,156 -713 1,182 -1,880 -12.27%
-
NP to SH -856 -4,620 -1,800 -2,156 -713 1,182 -1,880 -12.27%
-
Tax Rate - - - - - 18.53% - -
Total Cost 60,024 60,418 59,933 52,936 68,395 73,153 69,572 -2.42%
-
Net Worth 49,810 50,923 53,114 50,946 65,760 91,893 88,097 -9.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,810 50,923 53,114 50,946 65,760 91,893 88,097 -9.05%
NOSH 110,689 110,702 110,655 110,753 111,458 110,874 111,023 -0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.45% -8.28% -3.10% -4.25% -1.05% 1.59% -2.78% -
ROE -1.72% -9.07% -3.39% -4.23% -1.08% 1.29% -2.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.45 50.40 52.54 45.85 60.72 67.04 60.97 -2.16%
EPS -0.77 -4.17 -1.63 -1.95 -0.64 1.07 -1.69 -12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.48 0.46 0.59 0.8288 0.7935 -9.01%
Adjusted Per Share Value based on latest NOSH - 108,571
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.12 19.92 20.75 18.13 24.16 26.54 24.17 -2.22%
EPS -0.31 -1.65 -0.64 -0.77 -0.25 0.42 -0.67 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.1818 0.1896 0.1819 0.2348 0.3281 0.3145 -9.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.10 0.14 0.14 0.13 0.28 0.31 -
P/RPS 0.47 0.20 0.27 0.31 0.21 0.42 0.51 -1.35%
P/EPS -32.33 -2.40 -8.61 -7.19 -20.31 26.25 -18.31 9.92%
EY -3.09 -41.73 -11.62 -13.90 -4.92 3.81 -5.46 -9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.22 0.29 0.30 0.22 0.34 0.39 6.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 25/11/10 24/11/09 25/11/08 27/11/07 30/11/06 -
Price 0.24 0.29 0.12 0.20 0.27 0.29 0.30 -
P/RPS 0.45 0.58 0.23 0.44 0.44 0.43 0.49 -1.40%
P/EPS -31.03 -6.95 -7.38 -10.27 -42.19 27.19 -17.72 9.77%
EY -3.22 -14.39 -13.56 -9.73 -2.37 3.68 -5.64 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.25 0.43 0.46 0.35 0.38 5.69%

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