Highlights

[VERSATL] QoQ Annualized Quarter Result on 2009-09-30 [#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 -     22.39%    YoY -     -202.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 60,574 56,928 52,574 50,780 49,308 45,532 65,825 -5.41%
  QoQ % 6.40% 8.28% 3.53% 2.99% 8.29% -30.83% -
  Horiz. % 92.02% 86.48% 79.87% 77.14% 74.91% 69.17% 100.00%
PBT -1,072 -1,872 1,556 -2,156 -2,778 -4,892 -58,319 -93.09%
  QoQ % 42.74% -220.31% 172.17% 22.39% 43.21% 91.61% -
  Horiz. % 1.84% 3.21% -2.67% 3.70% 4.76% 8.39% 100.00%
Tax 0 0 64 0 0 0 45,484 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.14% 0.00% 0.00% 0.00% 100.00%
NP -1,072 -1,872 1,620 -2,156 -2,778 -4,892 -12,835 -80.98%
  QoQ % 42.74% -215.56% 175.14% 22.39% 43.21% 61.89% -
  Horiz. % 8.35% 14.59% -12.62% 16.80% 21.64% 38.11% 100.00%
NP to SH -1,072 -1,872 1,620 -2,156 -2,778 -4,892 -12,835 -80.98%
  QoQ % 42.74% -215.56% 175.14% 22.39% 43.21% 61.89% -
  Horiz. % 8.35% 14.59% -12.62% 16.80% 21.64% 38.11% 100.00%
Tax Rate - % - % -4.11 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 61,646 58,800 50,954 52,936 52,086 50,424 78,660 -15.03%
  QoQ % 4.84% 15.40% -3.74% 1.63% 3.30% -35.90% -
  Horiz. % 78.37% 74.75% 64.78% 67.30% 66.22% 64.10% 100.00%
Net Worth 54,716 54,600 54,369 50,946 51,811 51,784 53,110 2.01%
  QoQ % 0.21% 0.42% 6.72% -1.67% 0.05% -2.50% -
  Horiz. % 103.02% 102.80% 102.37% 95.93% 97.56% 97.50% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 54,716 54,600 54,369 50,946 51,811 51,784 53,110 2.01%
  QoQ % 0.21% 0.42% 6.72% -1.67% 0.05% -2.50% -
  Horiz. % 103.02% 102.80% 102.37% 95.93% 97.56% 97.50% 100.00%
NOSH 111,666 111,428 110,958 110,753 110,238 110,180 110,646 0.62%
  QoQ % 0.21% 0.42% 0.19% 0.47% 0.05% -0.42% -
  Horiz. % 100.92% 100.71% 100.28% 100.10% 99.63% 99.58% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.77 % -3.29 % 3.08 % -4.25 % -5.63 % -10.74 % -19.50 % -79.89%
  QoQ % 46.20% -206.82% 172.47% 24.51% 47.58% 44.92% -
  Horiz. % 9.08% 16.87% -15.79% 21.79% 28.87% 55.08% 100.00%
ROE -1.96 % -3.43 % 2.98 % -4.23 % -5.36 % -9.45 % -24.17 % -81.35%
  QoQ % 42.86% -215.10% 170.45% 21.08% 43.28% 60.90% -
  Horiz. % 8.11% 14.19% -12.33% 17.50% 22.18% 39.10% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 54.25 51.09 47.38 45.85 44.73 41.33 59.49 -5.98%
  QoQ % 6.19% 7.83% 3.34% 2.50% 8.23% -30.53% -
  Horiz. % 91.19% 85.88% 79.64% 77.07% 75.19% 69.47% 100.00%
EPS -0.96 -1.68 1.46 -1.95 -2.52 -4.44 -11.60 -81.10%
  QoQ % 42.86% -215.07% 174.87% 22.62% 43.24% 61.72% -
  Horiz. % 8.28% 14.48% -12.59% 16.81% 21.72% 38.28% 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 0.4900 0.4600 0.4700 0.4700 0.4800 1.39%
  QoQ % 0.00% 0.00% 6.52% -2.13% 0.00% -2.08% -
  Horiz. % 102.08% 102.08% 102.08% 95.83% 97.92% 97.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.79 22.36 20.65 19.94 19.36 17.88 25.85 -5.40%
  QoQ % 6.40% 8.28% 3.56% 3.00% 8.28% -30.83% -
  Horiz. % 92.03% 86.50% 79.88% 77.14% 74.89% 69.17% 100.00%
EPS -0.42 -0.74 0.64 -0.85 -1.09 -1.92 -5.04 -81.01%
  QoQ % 43.24% -215.62% 175.29% 22.02% 43.23% 61.90% -
  Horiz. % 8.33% 14.68% -12.70% 16.87% 21.63% 38.10% 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 0.2149 0.2144 0.2135 0.2001 0.2035 0.2034 0.2086 2.01%
  QoQ % 0.23% 0.42% 6.70% -1.67% 0.05% -2.49% -
  Horiz. % 103.02% 102.78% 102.35% 95.93% 97.56% 97.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1600 0.1700 0.1600 0.1400 0.1600 0.1400 0.2300 -
P/RPS 0.29 0.33 0.34 0.31 0.36 0.34 0.39 -17.97%
  QoQ % -12.12% -2.94% 9.68% -13.89% 5.88% -12.82% -
  Horiz. % 74.36% 84.62% 87.18% 79.49% 92.31% 87.18% 100.00%
P/EPS -16.67 -10.12 10.96 -7.19 -6.35 -3.15 -1.98 315.47%
  QoQ % -64.72% -192.34% 252.43% -13.23% -101.59% -59.09% -
  Horiz. % 841.92% 511.11% -553.54% 363.13% 320.71% 159.09% 100.00%
EY -6.00 -9.88 9.13 -13.90 -15.75 -31.71 -50.43 -75.90%
  QoQ % 39.27% -208.21% 165.68% 11.75% 50.33% 37.12% -
  Horiz. % 11.90% 19.59% -18.10% 27.56% 31.23% 62.88% 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 0.35 0.33 0.30 0.34 0.30 0.48 -22.16%
  QoQ % -5.71% 6.06% 10.00% -11.76% 13.33% -37.50% -
  Horiz. % 68.75% 72.92% 68.75% 62.50% 70.83% 62.50% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 08/09/10 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 25/02/09 -
Price 0.1400 0.1600 0.1500 0.2000 0.1400 0.1400 0.1700 -
P/RPS 0.26 0.31 0.32 0.44 0.31 0.34 0.29 -7.04%
  QoQ % -16.13% -3.12% -27.27% 41.94% -8.82% 17.24% -
  Horiz. % 89.66% 106.90% 110.34% 151.72% 106.90% 117.24% 100.00%
P/EPS -14.58 -9.52 10.27 -10.27 -5.56 -3.15 -1.47 363.57%
  QoQ % -53.15% -192.70% 200.00% -84.71% -76.51% -114.29% -
  Horiz. % 991.84% 647.62% -698.64% 698.64% 378.23% 214.29% 100.00%
EY -6.86 -10.50 9.73 -9.73 -18.00 -31.71 -68.24 -78.47%
  QoQ % 34.67% -207.91% 200.00% 45.94% 43.24% 53.53% -
  Horiz. % 10.05% 15.39% -14.26% 14.26% 26.38% 46.47% 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 0.29 0.33 0.31 0.43 0.30 0.30 0.35 -11.81%
  QoQ % -12.12% 6.45% -27.91% 43.33% 0.00% -14.29% -
  Horiz. % 82.86% 94.29% 88.57% 122.86% 85.71% 85.71% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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