[VERSATL] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -1699.3%
YoY- 48.77%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 54,786 57,518 52,574 65,825 72,338 69,814 68,151 -3.57%
PBT -5,854 -1,150 1,556 -58,319 -25,399 1,678 216 -
Tax -420 1,384 64 45,484 343 -67 -251 8.95%
NP -6,274 234 1,620 -12,835 -25,056 1,611 -35 137.36%
-
NP to SH -6,274 234 1,620 -12,835 -25,056 1,611 -35 137.36%
-
Tax Rate - - -4.11% - - 3.99% 116.20% -
Total Cost 61,060 57,284 50,954 78,660 97,394 68,203 68,186 -1.82%
-
Net Worth 48,694 54,600 54,369 53,110 65,267 90,569 94,068 -10.38%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 48,694 54,600 54,369 53,110 65,267 90,569 94,068 -10.38%
NOSH 110,670 111,428 110,958 110,646 110,622 110,659 116,666 -0.87%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -11.45% 0.41% 3.08% -19.50% -34.64% 2.31% -0.05% -
ROE -12.88% 0.43% 2.98% -24.17% -38.39% 1.78% -0.04% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.50 51.62 47.38 59.49 65.39 63.27 58.42 -2.72%
EPS -5.67 0.21 1.46 -11.60 -22.65 1.46 -0.03 139.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.49 0.49 0.48 0.59 0.8208 0.8063 -9.59%
Adjusted Per Share Value based on latest NOSH - 110,611
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.60 20.58 18.81 23.55 25.88 24.97 24.38 -3.57%
EPS -2.24 0.08 0.58 -4.59 -8.96 0.58 -0.01 146.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1953 0.1945 0.19 0.2335 0.324 0.3365 -10.38%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.43 0.12 0.16 0.23 0.23 0.34 0.30 -
P/RPS 0.87 0.23 0.34 0.39 0.35 0.54 0.51 9.30%
P/EPS -7.58 57.14 10.96 -1.98 -1.02 23.29 -1,000.00 -55.66%
EY -13.18 1.75 9.13 -50.43 -98.48 4.29 -0.10 125.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.24 0.33 0.48 0.39 0.41 0.37 17.61%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 25/02/09 25/04/08 28/02/07 24/02/06 -
Price 0.35 0.13 0.15 0.17 0.24 0.29 0.34 -
P/RPS 0.71 0.25 0.32 0.29 0.37 0.46 0.58 3.42%
P/EPS -6.17 61.90 10.27 -1.47 -1.06 19.86 -1,133.33 -58.04%
EY -16.20 1.62 9.73 -68.24 -94.38 5.03 -0.09 137.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.27 0.31 0.35 0.41 0.35 0.42 11.33%

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