[VERSATL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 46.6%
YoY- 116.97%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 62,069 54,047 56,827 55,422 59,302 73,361 71,202 -2.17%
PBT 466 -6,673 -1,352 2,311 -43,968 -40,834 2,756 -24.73%
Tax 742 -421 1,383 64 29,971 15,928 -125 -
NP 1,208 -7,094 31 2,375 -13,997 -24,906 2,631 -11.70%
-
NP to SH 1,208 -7,094 31 2,375 -13,997 -24,906 2,631 -11.70%
-
Tax Rate -159.23% - - -2.77% - - 4.54% -
Total Cost 60,861 61,141 56,796 53,047 73,299 98,267 68,571 -1.88%
-
Net Worth 64,482 49,359 53,819 54,600 5,173 70,799 90,509 -5.27%
Dividend
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 64,482 49,359 53,819 54,600 5,173 70,799 90,509 -5.27%
NOSH 111,176 109,687 109,836 111,428 11,008 119,999 110,526 0.09%
Ratio Analysis
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.95% -13.13% 0.05% 4.29% -23.60% -33.95% 3.70% -
ROE 1.87% -14.37% 0.06% 4.35% -270.54% -35.18% 2.91% -
Per Share
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.83 49.27 51.74 49.74 538.71 61.13 64.42 -2.26%
EPS 1.09 -6.47 0.03 2.13 -127.15 -20.76 2.38 -11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.45 0.49 0.49 0.47 0.59 0.8189 -5.36%
Adjusted Per Share Value based on latest NOSH - 111,428
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.20 19.33 20.33 19.83 21.21 26.24 25.47 -2.17%
EPS 0.43 -2.54 0.01 0.85 -5.01 -8.91 0.94 -11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2307 0.1766 0.1925 0.1953 0.0185 0.2533 0.3238 -5.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.40 0.31 0.17 0.17 0.14 0.29 0.32 -
P/RPS 0.72 0.63 0.33 0.34 0.03 0.47 0.50 6.00%
P/EPS 36.81 -4.79 602.33 7.98 -0.11 -1.40 13.44 17.47%
EY 2.72 -20.86 0.17 12.54 -908.23 -71.57 7.44 -14.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.35 0.35 0.30 0.49 0.39 9.55%
Price Multiplier on Announcement Date
30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/08/13 23/05/12 27/05/11 26/05/10 26/05/09 07/07/08 30/05/07 -
Price 0.405 0.28 0.125 0.16 0.14 0.20 0.31 -
P/RPS 0.73 0.57 0.24 0.32 0.03 0.33 0.48 6.93%
P/EPS 37.27 -4.33 442.89 7.51 -0.11 -0.96 13.02 18.31%
EY 2.68 -23.10 0.23 13.32 -908.23 -103.78 7.68 -15.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.26 0.33 0.30 0.34 0.38 10.25%

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