Highlights

[VERSATL] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     43.21%    YoY -     -689.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 56,928 52,574 50,780 49,308 45,532 65,825 67,682 -10.91%
  QoQ % 8.28% 3.53% 2.99% 8.29% -30.83% -2.74% -
  Horiz. % 84.11% 77.68% 75.03% 72.85% 67.27% 97.26% 100.00%
PBT -1,872 1,556 -2,156 -2,778 -4,892 -58,319 -59,576 -90.06%
  QoQ % -220.31% 172.17% 22.39% 43.21% 91.61% 2.11% -
  Horiz. % 3.14% -2.61% 3.62% 4.66% 8.21% 97.89% 100.00%
Tax 0 64 0 0 0 45,484 58,862 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -22.73% -
  Horiz. % 0.00% 0.11% 0.00% 0.00% 0.00% 77.27% 100.00%
NP -1,872 1,620 -2,156 -2,778 -4,892 -12,835 -713 90.37%
  QoQ % -215.56% 175.14% 22.39% 43.21% 61.89% -1,699.30% -
  Horiz. % 262.43% -227.10% 302.24% 389.44% 685.79% 1,799.30% 100.00%
NP to SH -1,872 1,620 -2,156 -2,778 -4,892 -12,835 -713 90.37%
  QoQ % -215.56% 175.14% 22.39% 43.21% 61.89% -1,699.30% -
  Horiz. % 262.43% -227.10% 302.24% 389.44% 685.79% 1,799.30% 100.00%
Tax Rate - % -4.11 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 58,800 50,954 52,936 52,086 50,424 78,660 68,395 -9.60%
  QoQ % 15.40% -3.74% 1.63% 3.30% -35.90% 15.01% -
  Horiz. % 85.97% 74.50% 77.40% 76.15% 73.72% 115.01% 100.00%
Net Worth 54,600 54,369 50,946 51,811 51,784 53,110 65,760 -11.67%
  QoQ % 0.42% 6.72% -1.67% 0.05% -2.50% -19.24% -
  Horiz. % 83.03% 82.68% 77.47% 78.79% 78.75% 80.76% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 54,600 54,369 50,946 51,811 51,784 53,110 65,760 -11.67%
  QoQ % 0.42% 6.72% -1.67% 0.05% -2.50% -19.24% -
  Horiz. % 83.03% 82.68% 77.47% 78.79% 78.75% 80.76% 100.00%
NOSH 111,428 110,958 110,753 110,238 110,180 110,646 111,458 -0.02%
  QoQ % 0.42% 0.19% 0.47% 0.05% -0.42% -0.73% -
  Horiz. % 99.97% 99.55% 99.37% 98.91% 98.85% 99.27% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -3.29 % 3.08 % -4.25 % -5.63 % -10.74 % -19.50 % -1.05 % 114.28%
  QoQ % -206.82% 172.47% 24.51% 47.58% 44.92% -1,757.14% -
  Horiz. % 313.33% -293.33% 404.76% 536.19% 1,022.86% 1,857.14% 100.00%
ROE -3.43 % 2.98 % -4.23 % -5.36 % -9.45 % -24.17 % -1.08 % 116.22%
  QoQ % -215.10% 170.45% 21.08% 43.28% 60.90% -2,137.96% -
  Horiz. % 317.59% -275.93% 391.67% 496.30% 875.00% 2,237.96% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 51.09 47.38 45.85 44.73 41.33 59.49 60.72 -10.88%
  QoQ % 7.83% 3.34% 2.50% 8.23% -30.53% -2.03% -
  Horiz. % 84.14% 78.03% 75.51% 73.67% 68.07% 97.97% 100.00%
EPS -1.68 1.46 -1.95 -2.52 -4.44 -11.60 -0.64 90.40%
  QoQ % -215.07% 174.87% 22.62% 43.24% 61.72% -1,712.50% -
  Horiz. % 262.50% -228.12% 304.69% 393.75% 693.75% 1,812.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4900 0.4900 0.4600 0.4700 0.4700 0.4800 0.5900 -11.66%
  QoQ % 0.00% 6.52% -2.13% 0.00% -2.08% -18.64% -
  Horiz. % 83.05% 83.05% 77.97% 79.66% 79.66% 81.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.10 37.03 35.77 34.73 32.07 46.36 47.67 -10.90%
  QoQ % 8.29% 3.52% 2.99% 8.29% -30.82% -2.75% -
  Horiz. % 84.12% 77.68% 75.04% 72.86% 67.28% 97.25% 100.00%
EPS -1.32 1.14 -1.52 -1.96 -3.45 -9.04 -0.50 91.13%
  QoQ % -215.79% 175.00% 22.45% 43.19% 61.84% -1,708.00% -
  Horiz. % 264.00% -228.00% 304.00% 392.00% 690.00% 1,808.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3846 0.3829 0.3588 0.3649 0.3647 0.3741 0.4632 -11.67%
  QoQ % 0.44% 6.72% -1.67% 0.05% -2.51% -19.24% -
  Horiz. % 83.03% 82.66% 77.46% 78.78% 78.73% 80.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1700 0.1600 0.1400 0.1600 0.1400 0.2300 0.1300 -
P/RPS 0.33 0.34 0.31 0.36 0.34 0.39 0.21 35.20%
  QoQ % -2.94% 9.68% -13.89% 5.88% -12.82% 85.71% -
  Horiz. % 157.14% 161.90% 147.62% 171.43% 161.90% 185.71% 100.00%
P/EPS -10.12 10.96 -7.19 -6.35 -3.15 -1.98 -20.31 -37.18%
  QoQ % -192.34% 252.43% -13.23% -101.59% -59.09% 90.25% -
  Horiz. % 49.83% -53.96% 35.40% 31.27% 15.51% 9.75% 100.00%
EY -9.88 9.13 -13.90 -15.75 -31.71 -50.43 -4.92 59.24%
  QoQ % -208.21% 165.68% 11.75% 50.33% 37.12% -925.00% -
  Horiz. % 200.81% -185.57% 282.52% 320.12% 644.51% 1,025.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.33 0.30 0.34 0.30 0.48 0.22 36.32%
  QoQ % 6.06% 10.00% -11.76% 13.33% -37.50% 118.18% -
  Horiz. % 159.09% 150.00% 136.36% 154.55% 136.36% 218.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 25/02/09 25/11/08 -
Price 0.1600 0.1500 0.2000 0.1400 0.1400 0.1700 0.2700 -
P/RPS 0.31 0.32 0.44 0.31 0.34 0.29 0.44 -20.84%
  QoQ % -3.12% -27.27% 41.94% -8.82% 17.24% -34.09% -
  Horiz. % 70.45% 72.73% 100.00% 70.45% 77.27% 65.91% 100.00%
P/EPS -9.52 10.27 -10.27 -5.56 -3.15 -1.47 -42.19 -62.97%
  QoQ % -192.70% 200.00% -84.71% -76.51% -114.29% 96.52% -
  Horiz. % 22.56% -24.34% 24.34% 13.18% 7.47% 3.48% 100.00%
EY -10.50 9.73 -9.73 -18.00 -31.71 -68.24 -2.37 169.99%
  QoQ % -207.91% 200.00% 45.94% 43.24% 53.53% -2,779.32% -
  Horiz. % 443.04% -410.55% 410.55% 759.49% 1,337.97% 2,879.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.31 0.43 0.30 0.30 0.35 0.46 -19.88%
  QoQ % 6.45% -27.91% 43.33% 0.00% -14.29% -23.91% -
  Horiz. % 71.74% 67.39% 93.48% 65.22% 65.22% 76.09% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers