Highlights

[VERSATL] QoQ Annualized Quarter Result on 2007-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -2,218.60%    YoY -     -1,655.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 67,682 68,608 71,620 72,338 74,336 70,360 67,836 -0.15%
  QoQ % -1.35% -4.21% -0.99% -2.69% 5.65% 3.72% -
  Horiz. % 99.77% 101.14% 105.58% 106.64% 109.58% 103.72% 100.00%
PBT -59,576 -60,496 -62,292 -25,399 1,452 296 -548 2,158.49%
  QoQ % 1.52% 2.88% -145.25% -1,849.24% 390.54% 154.01% -
  Horiz. % 10,871.53% 11,039.42% 11,367.15% 4,634.85% -264.96% -54.01% 100.00%
Tax 58,862 60,144 62,052 343 -269 -288 -292 -
  QoQ % -2.13% -3.07% 17,990.96% 227.35% 6.48% 1.37% -
  Horiz. % -20,158.45% -20,597.26% -21,250.69% -117.47% 92.24% 98.63% 100.00%
NP -713 -352 -240 -25,056 1,182 8 -840 -10.30%
  QoQ % -102.65% -46.67% 99.04% -2,218.60% 14,683.33% 100.95% -
  Horiz. % 84.92% 41.90% 28.57% 2,982.86% -140.79% -0.95% 100.00%
NP to SH -713 -352 -240 -25,056 1,182 8 -840 -10.30%
  QoQ % -102.65% -46.67% 99.04% -2,218.60% 14,683.33% 100.95% -
  Horiz. % 84.92% 41.90% 28.57% 2,982.86% -140.79% -0.95% 100.00%
Tax Rate - % - % - % - % 18.55 % 97.30 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -80.94% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 19.06% 100.00% -
Total Cost 68,395 68,960 71,860 97,394 73,153 70,352 68,676 -0.27%
  QoQ % -0.82% -4.04% -26.22% 33.14% 3.98% 2.44% -
  Horiz. % 99.59% 100.41% 104.64% 141.82% 106.52% 102.44% 100.00%
Net Worth 65,760 64,899 70,799 65,267 91,893 90,731 90,509 -19.13%
  QoQ % 1.33% -8.33% 8.48% -28.97% 1.28% 0.24% -
  Horiz. % 72.66% 71.70% 78.22% 72.11% 101.53% 100.24% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 65,760 64,899 70,799 65,267 91,893 90,731 90,509 -19.13%
  QoQ % 1.33% -8.33% 8.48% -28.97% 1.28% 0.24% -
  Horiz. % 72.66% 71.70% 78.22% 72.11% 101.53% 100.24% 100.00%
NOSH 111,458 110,000 119,999 110,622 110,874 110,526 110,526 0.56%
  QoQ % 1.33% -8.33% 8.48% -0.23% 0.32% 0.00% -
  Horiz. % 100.84% 99.52% 108.57% 100.09% 100.32% 100.00% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.05 % -0.51 % -0.34 % -34.64 % 1.59 % 0.01 % -1.24 % -10.47%
  QoQ % -105.88% -50.00% 99.02% -2,278.62% 15,800.00% 100.81% -
  Horiz. % 84.68% 41.13% 27.42% 2,793.55% -128.23% -0.81% 100.00%
ROE -1.08 % -0.54 % -0.34 % -38.39 % 1.29 % 0.01 % -0.93 % 10.45%
  QoQ % -100.00% -58.82% 99.11% -3,075.97% 12,800.00% 101.08% -
  Horiz. % 116.13% 58.06% 36.56% 4,127.96% -138.71% -1.08% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.72 62.37 59.68 65.39 67.04 63.66 61.38 -0.72%
  QoQ % -2.65% 4.51% -8.73% -2.46% 5.31% 3.71% -
  Horiz. % 98.92% 101.61% 97.23% 106.53% 109.22% 103.71% 100.00%
EPS -0.64 -0.32 -0.20 -22.65 1.07 0.00 -0.76 -10.80%
  QoQ % -100.00% -60.00% 99.12% -2,216.82% 0.00% 0.00% -
  Horiz. % 84.21% 42.11% 26.32% 2,980.26% -140.79% -0.00% 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 0.5900 0.5900 0.5900 0.5900 0.8288 0.8209 0.8189 -19.58%
  QoQ % 0.00% 0.00% 0.00% -28.81% 0.96% 0.24% -
  Horiz. % 72.05% 72.05% 72.05% 72.05% 101.21% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.67 48.32 50.44 50.95 52.36 49.56 47.78 -0.15%
  QoQ % -1.35% -4.20% -1.00% -2.69% 5.65% 3.73% -
  Horiz. % 99.77% 101.13% 105.57% 106.63% 109.59% 103.73% 100.00%
EPS -0.50 -0.25 -0.17 -17.65 0.83 0.01 -0.59 -10.42%
  QoQ % -100.00% -47.06% 99.04% -2,226.51% 8,200.00% 101.69% -
  Horiz. % 84.75% 42.37% 28.81% 2,991.53% -140.68% -1.69% 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 0.4632 0.4571 0.4987 0.4597 0.6472 0.6390 0.6375 -19.13%
  QoQ % 1.33% -8.34% 8.48% -28.97% 1.28% 0.24% -
  Horiz. % 72.66% 71.70% 78.23% 72.11% 101.52% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.1300 0.2100 0.2900 0.2300 0.2800 0.3200 0.3200 -
P/RPS 0.21 0.34 0.49 0.35 0.42 0.50 0.52 -45.27%
  QoQ % -38.24% -30.61% 40.00% -16.67% -16.00% -3.85% -
  Horiz. % 40.38% 65.38% 94.23% 67.31% 80.77% 96.15% 100.00%
P/EPS -20.31 -65.63 -145.00 -1.02 26.25 4,421.05 -42.11 -38.42%
  QoQ % 69.05% 54.74% -14,115.69% -103.89% -99.41% 10,598.81% -
  Horiz. % 48.23% 155.85% 344.34% 2.42% -62.34% -10,498.81% 100.00%
EY -4.92 -1.52 -0.69 -98.48 3.81 0.02 -2.38 62.06%
  QoQ % -223.68% -120.29% 99.30% -2,684.78% 18,950.00% 100.84% -
  Horiz. % 206.72% 63.87% 28.99% 4,137.81% -160.08% -0.84% 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 0.22 0.36 0.49 0.39 0.34 0.39 0.39 -31.66%
  QoQ % -38.89% -26.53% 25.64% 14.71% -12.82% 0.00% -
  Horiz. % 56.41% 92.31% 125.64% 100.00% 87.18% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 30/05/07 -
Price 0.2700 0.2500 0.2000 0.2400 0.2900 0.2900 0.3100 -
P/RPS 0.44 0.40 0.34 0.37 0.43 0.46 0.51 -9.35%
  QoQ % 10.00% 17.65% -8.11% -13.95% -6.52% -9.80% -
  Horiz. % 86.27% 78.43% 66.67% 72.55% 84.31% 90.20% 100.00%
P/EPS -42.19 -78.13 -100.00 -1.06 27.19 4,006.58 -40.79 2.27%
  QoQ % 46.00% 21.87% -9,333.96% -103.90% -99.32% 9,922.46% -
  Horiz. % 103.43% 191.54% 245.16% 2.60% -66.66% -9,822.46% 100.00%
EY -2.37 -1.28 -1.00 -94.38 3.68 0.02 -2.45 -2.18%
  QoQ % -85.16% -28.00% 98.94% -2,664.67% 18,300.00% 100.82% -
  Horiz. % 96.73% 52.24% 40.82% 3,852.24% -150.20% -0.82% 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 0.46 0.42 0.34 0.41 0.35 0.35 0.38 13.54%
  QoQ % 9.52% 23.53% -17.07% 17.14% 0.00% -7.89% -
  Horiz. % 121.05% 110.53% 89.47% 107.89% 92.11% 92.11% 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.
 


 

323  1569 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 IRIS 0.155+0.01 
 EAH 0.01-0.005 
 KNM 0.375+0.005 
 REACH 0.21+0.005 
 PWORTH 0.0650.00 
 BARAKAH 0.060.00 
 DAYA 0.01-0.005 
 PHB-WB 0.0050.00 
 ORION 0.15+0.01 
Partners & Brokers