[VERSATL] YoY TTM 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- 0.93%
YoY- 47.44%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 57,312 55,767 58,088 53,148 67,424 74,797 68,984 -3.03%
PBT -4,175 -3,259 1,823 -15,254 -71,167 4,126 -898 29.16%
Tax -415 1,377 64 1,337 44,690 -218 -39 48.25%
NP -4,590 -1,882 1,887 -13,917 -26,477 3,908 -937 30.28%
-
NP to SH -4,590 -1,882 1,887 -13,917 -26,477 3,908 -937 30.28%
-
Tax Rate - - -3.51% - - 5.28% - -
Total Cost 61,902 57,649 56,201 67,065 93,901 70,889 69,921 -2.00%
-
Net Worth 49,408 50,799 52,799 49,942 66,190 91,478 87,058 -9.00%
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 49,408 50,799 52,799 49,942 66,190 91,478 87,058 -9.00%
NOSH 109,795 110,432 109,999 108,571 112,187 110,374 109,714 0.01%
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 -8.01% -3.37% 3.25% -26.19% -39.27% 5.22% -1.36% -
ROE -9.29% -3.70% 3.57% -27.87% -40.00% 4.27% -1.08% -
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 52.20 50.50 52.81 48.95 60.10 67.77 62.88 -3.05%
EPS -4.18 -1.70 1.72 -12.82 -23.60 3.54 -0.85 30.37%
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 20.50 19.95 20.78 19.01 24.12 26.76 24.68 -3.04%
EPS -1.64 -0.67 0.68 -4.98 -9.47 1.40 -0.34 29.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1817 0.1889 0.1787 0.2368 0.3272 0.3114 -9.00%
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 0.48 0.20 0.27 0.29 0.22 0.41 0.49 -0.34%
P/EPS -5.98 -5.87 8.16 -1.09 -0.55 7.91 -36.30 -25.93%
EY -16.72 -17.04 12.25 -91.56 -181.54 12.65 -2.75 35.06%
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 0.46 0.57 0.23 0.41 0.45 0.43 0.48 -0.70%
P/EPS -5.74 -17.02 7.00 -1.56 -1.14 8.19 -35.13 -26.04%
EY -17.42 -5.88 14.30 -64.09 -87.41 12.21 -2.85 35.18%
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