Highlights

[VERSATL] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 08-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     42.74%    YoY -     61.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 54,164 57,518 58,133 60,574 56,928 52,574 50,780 4.40%
  QoQ % -5.83% -1.06% -4.03% 6.40% 8.28% 3.53% -
  Horiz. % 106.66% 113.27% 114.48% 119.29% 112.11% 103.53% 100.00%
PBT -2,680 -1,150 -1,800 -1,072 -1,872 1,556 -2,156 15.62%
  QoQ % -133.04% 36.11% -67.91% 42.74% -220.31% 172.17% -
  Horiz. % 124.30% 53.34% 83.49% 49.72% 86.83% -72.17% 100.00%
Tax 0 1,384 0 0 0 64 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,162.50% 0.00% 0.00% 0.00% 100.00% -
NP -2,680 234 -1,800 -1,072 -1,872 1,620 -2,156 15.62%
  QoQ % -1,245.30% 113.00% -67.91% 42.74% -215.56% 175.14% -
  Horiz. % 124.30% -10.85% 83.49% 49.72% 86.83% -75.14% 100.00%
NP to SH -2,680 234 -1,800 -1,072 -1,872 1,620 -2,156 15.62%
  QoQ % -1,245.30% 113.00% -67.91% 42.74% -215.56% 175.14% -
  Horiz. % 124.30% -10.85% 83.49% 49.72% 86.83% -75.14% 100.00%
Tax Rate - % - % - % - % - % -4.11 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 56,844 57,284 59,933 61,646 58,800 50,954 52,936 4.87%
  QoQ % -0.77% -4.42% -2.78% 4.84% 15.40% -3.74% -
  Horiz. % 107.38% 108.21% 113.22% 116.45% 111.08% 96.26% 100.00%
Net Worth 53,819 54,600 53,114 54,716 54,600 54,369 50,946 3.73%
  QoQ % -1.43% 2.80% -2.93% 0.21% 0.42% 6.72% -
  Horiz. % 105.64% 107.17% 104.26% 107.40% 107.17% 106.72% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,819 54,600 53,114 54,716 54,600 54,369 50,946 3.73%
  QoQ % -1.43% 2.80% -2.93% 0.21% 0.42% 6.72% -
  Horiz. % 105.64% 107.17% 104.26% 107.40% 107.17% 106.72% 100.00%
NOSH 109,836 111,428 110,655 111,666 111,428 110,958 110,753 -0.55%
  QoQ % -1.43% 0.70% -0.91% 0.21% 0.42% 0.19% -
  Horiz. % 99.17% 100.61% 99.91% 100.82% 100.61% 100.19% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.95 % 0.41 % -3.10 % -1.77 % -3.29 % 3.08 % -4.25 % 10.71%
  QoQ % -1,307.32% 113.23% -75.14% 46.20% -206.82% 172.47% -
  Horiz. % 116.47% -9.65% 72.94% 41.65% 77.41% -72.47% 100.00%
ROE -4.98 % 0.43 % -3.39 % -1.96 % -3.43 % 2.98 % -4.23 % 11.51%
  QoQ % -1,258.14% 112.68% -72.96% 42.86% -215.10% 170.45% -
  Horiz. % 117.73% -10.17% 80.14% 46.34% 81.09% -70.45% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 49.31 51.62 52.54 54.25 51.09 47.38 45.85 4.97%
  QoQ % -4.48% -1.75% -3.15% 6.19% 7.83% 3.34% -
  Horiz. % 107.55% 112.58% 114.59% 118.32% 111.43% 103.34% 100.00%
EPS -2.44 0.21 -1.63 -0.96 -1.68 1.46 -1.95 16.13%
  QoQ % -1,261.90% 112.88% -69.79% 42.86% -215.07% 174.87% -
  Horiz. % 125.13% -10.77% 83.59% 49.23% 86.15% -74.87% 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 0.4800 0.4900 0.4900 0.4900 0.4600 4.31%
  QoQ % 0.00% 2.08% -2.04% 0.00% 0.00% 6.52% -
  Horiz. % 106.52% 106.52% 104.35% 106.52% 106.52% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.27 22.59 22.83 23.79 22.36 20.65 19.94 4.40%
  QoQ % -5.84% -1.05% -4.04% 6.40% 8.28% 3.56% -
  Horiz. % 106.67% 113.29% 114.49% 119.31% 112.14% 103.56% 100.00%
EPS -1.05 0.09 -0.71 -0.42 -0.74 0.64 -0.85 15.14%
  QoQ % -1,266.67% 112.68% -69.05% 43.24% -215.62% 175.29% -
  Horiz. % 123.53% -10.59% 83.53% 49.41% 87.06% -75.29% 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 0.2114 0.2144 0.2086 0.2149 0.2144 0.2135 0.2001 3.73%
  QoQ % -1.40% 2.78% -2.93% 0.23% 0.42% 6.70% -
  Horiz. % 105.65% 107.15% 104.25% 107.40% 107.15% 106.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1700 0.1200 0.1400 0.1600 0.1700 0.1600 0.1400 -
P/RPS 0.34 0.23 0.27 0.29 0.33 0.34 0.31 6.36%
  QoQ % 47.83% -14.81% -6.90% -12.12% -2.94% 9.68% -
  Horiz. % 109.68% 74.19% 87.10% 93.55% 106.45% 109.68% 100.00%
P/EPS -6.97 57.14 -8.61 -16.67 -10.12 10.96 -7.19 -2.05%
  QoQ % -112.20% 763.65% 48.35% -64.72% -192.34% 252.43% -
  Horiz. % 96.94% -794.71% 119.75% 231.85% 140.75% -152.43% 100.00%
EY -14.35 1.75 -11.62 -6.00 -9.88 9.13 -13.90 2.15%
  QoQ % -920.00% 115.06% -93.67% 39.27% -208.21% 165.68% -
  Horiz. % 103.24% -12.59% 83.60% 43.17% 71.08% -65.68% 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 0.24 0.29 0.33 0.35 0.33 0.30 10.83%
  QoQ % 45.83% -17.24% -12.12% -5.71% 6.06% 10.00% -
  Horiz. % 116.67% 80.00% 96.67% 110.00% 116.67% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 24/11/09 -
Price 0.1250 0.1300 0.1200 0.1400 0.1600 0.1500 0.2000 -
P/RPS 0.25 0.25 0.23 0.26 0.31 0.32 0.44 -31.42%
  QoQ % 0.00% 8.70% -11.54% -16.13% -3.12% -27.27% -
  Horiz. % 56.82% 56.82% 52.27% 59.09% 70.45% 72.73% 100.00%
P/EPS -5.12 61.90 -7.38 -14.58 -9.52 10.27 -10.27 -37.15%
  QoQ % -108.27% 938.75% 49.38% -53.15% -192.70% 200.00% -
  Horiz. % 49.85% -602.73% 71.86% 141.97% 92.70% -100.00% 100.00%
EY -19.52 1.62 -13.56 -6.86 -10.50 9.73 -9.73 59.13%
  QoQ % -1,304.94% 111.95% -97.67% 34.67% -207.91% 200.00% -
  Horiz. % 200.62% -16.65% 139.36% 70.50% 107.91% -100.00% 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 0.26 0.27 0.25 0.29 0.33 0.31 0.43 -28.52%
  QoQ % -3.70% 8.00% -13.79% -12.12% 6.45% -27.91% -
  Horiz. % 60.47% 62.79% 58.14% 67.44% 76.74% 72.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers