Highlights

[VERSATL] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     113.00%    YoY -     -85.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 55,798 56,312 54,164 57,518 58,133 60,574 56,928 -1.33%
  QoQ % -0.91% 3.97% -5.83% -1.06% -4.03% 6.40% -
  Horiz. % 98.02% 98.92% 95.14% 101.04% 102.12% 106.40% 100.00%
PBT -4,610 -2,334 -2,680 -1,150 -1,800 -1,072 -1,872 82.28%
  QoQ % -97.54% 12.91% -133.04% 36.11% -67.91% 42.74% -
  Horiz. % 246.30% 124.68% 143.16% 61.43% 96.15% 57.26% 100.00%
Tax -9 0 0 1,384 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.67% 0.00% 0.00% 100.00% - - -
NP -4,620 -2,334 -2,680 234 -1,800 -1,072 -1,872 82.52%
  QoQ % -97.94% 12.91% -1,245.30% 113.00% -67.91% 42.74% -
  Horiz. % 246.79% 124.68% 143.16% -12.50% 96.15% 57.26% 100.00%
NP to SH -4,620 -2,334 -2,680 234 -1,800 -1,072 -1,872 82.52%
  QoQ % -97.94% 12.91% -1,245.30% 113.00% -67.91% 42.74% -
  Horiz. % 246.79% 124.68% 143.16% -12.50% 96.15% 57.26% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 60,418 58,646 56,844 57,284 59,933 61,646 58,800 1.83%
  QoQ % 3.02% 3.17% -0.77% -4.42% -2.78% 4.84% -
  Horiz. % 102.75% 99.74% 96.67% 97.42% 101.93% 104.84% 100.00%
Net Worth 50,923 52,845 53,819 54,600 53,114 54,716 54,600 -4.54%
  QoQ % -3.64% -1.81% -1.43% 2.80% -2.93% 0.21% -
  Horiz. % 93.27% 96.79% 98.57% 100.00% 97.28% 100.21% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 50,923 52,845 53,819 54,600 53,114 54,716 54,600 -4.54%
  QoQ % -3.64% -1.81% -1.43% 2.80% -2.93% 0.21% -
  Horiz. % 93.27% 96.79% 98.57% 100.00% 97.28% 100.21% 100.00%
NOSH 110,702 110,094 109,836 111,428 110,655 111,666 111,428 -0.43%
  QoQ % 0.55% 0.24% -1.43% 0.70% -0.91% 0.21% -
  Horiz. % 99.35% 98.80% 98.57% 100.00% 99.31% 100.21% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -8.28 % -4.14 % -4.95 % 0.41 % -3.10 % -1.77 % -3.29 % 84.92%
  QoQ % -100.00% 16.36% -1,307.32% 113.23% -75.14% 46.20% -
  Horiz. % 251.67% 125.84% 150.46% -12.46% 94.22% 53.80% 100.00%
ROE -9.07 % -4.42 % -4.98 % 0.43 % -3.39 % -1.96 % -3.43 % 91.11%
  QoQ % -105.20% 11.24% -1,258.14% 112.68% -72.96% 42.86% -
  Horiz. % 264.43% 128.86% 145.19% -12.54% 98.83% 57.14% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.40 51.15 49.31 51.62 52.54 54.25 51.09 -0.90%
  QoQ % -1.47% 3.73% -4.48% -1.75% -3.15% 6.19% -
  Horiz. % 98.65% 100.12% 96.52% 101.04% 102.84% 106.19% 100.00%
EPS -4.17 -2.12 -2.44 0.21 -1.63 -0.96 -1.68 83.22%
  QoQ % -96.70% 13.11% -1,261.90% 112.88% -69.79% 42.86% -
  Horiz. % 248.21% 126.19% 145.24% -12.50% 97.02% 57.14% 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 0.4600 0.4800 0.4900 0.4900 0.4800 0.4900 0.4900 -4.12%
  QoQ % -4.17% -2.04% 0.00% 2.08% -2.04% 0.00% -
  Horiz. % 93.88% 97.96% 100.00% 100.00% 97.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.30 39.66 38.15 40.51 40.94 42.66 40.10 -1.33%
  QoQ % -0.91% 3.96% -5.83% -1.05% -4.03% 6.38% -
  Horiz. % 98.00% 98.90% 95.14% 101.02% 102.09% 106.38% 100.00%
EPS -3.25 -1.64 -1.89 0.16 -1.27 -0.76 -1.32 82.24%
  QoQ % -98.17% 13.23% -1,281.25% 112.60% -67.11% 42.42% -
  Horiz. % 246.21% 124.24% 143.18% -12.12% 96.21% 57.58% 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 0.3587 0.3722 0.3791 0.3846 0.3741 0.3854 0.3846 -4.54%
  QoQ % -3.63% -1.82% -1.43% 2.81% -2.93% 0.21% -
  Horiz. % 93.27% 96.78% 98.57% 100.00% 97.27% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1000 0.1200 0.1700 0.1200 0.1400 0.1600 0.1700 -
P/RPS 0.20 0.23 0.34 0.23 0.27 0.29 0.33 -28.36%
  QoQ % -13.04% -32.35% 47.83% -14.81% -6.90% -12.12% -
  Horiz. % 60.61% 69.70% 103.03% 69.70% 81.82% 87.88% 100.00%
P/EPS -2.40 -5.66 -6.97 57.14 -8.61 -16.67 -10.12 -61.65%
  QoQ % 57.60% 18.79% -112.20% 763.65% 48.35% -64.72% -
  Horiz. % 23.72% 55.93% 68.87% -564.62% 85.08% 164.72% 100.00%
EY -41.73 -17.67 -14.35 1.75 -11.62 -6.00 -9.88 161.06%
  QoQ % -136.16% -23.14% -920.00% 115.06% -93.67% 39.27% -
  Horiz. % 422.37% 178.85% 145.24% -17.71% 117.61% 60.73% 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 0.25 0.35 0.24 0.29 0.33 0.35 -26.60%
  QoQ % -12.00% -28.57% 45.83% -17.24% -12.12% -5.71% -
  Horiz. % 62.86% 71.43% 100.00% 68.57% 82.86% 94.29% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 -
Price 0.2900 0.1200 0.1250 0.1300 0.1200 0.1400 0.1600 -
P/RPS 0.58 0.23 0.25 0.25 0.23 0.26 0.31 51.78%
  QoQ % 152.17% -8.00% 0.00% 8.70% -11.54% -16.13% -
  Horiz. % 187.10% 74.19% 80.65% 80.65% 74.19% 83.87% 100.00%
P/EPS -6.95 -5.66 -5.12 61.90 -7.38 -14.58 -9.52 -18.91%
  QoQ % -22.79% -10.55% -108.27% 938.75% 49.38% -53.15% -
  Horiz. % 73.00% 59.45% 53.78% -650.21% 77.52% 153.15% 100.00%
EY -14.39 -17.67 -19.52 1.62 -13.56 -6.86 -10.50 23.36%
  QoQ % 18.56% 9.48% -1,304.94% 111.95% -97.67% 34.67% -
  Horiz. % 137.05% 168.29% 185.90% -15.43% 129.14% 65.33% 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 0.63 0.25 0.26 0.27 0.25 0.29 0.33 53.83%
  QoQ % 152.00% -3.85% -3.70% 8.00% -13.79% -12.12% -
  Horiz. % 190.91% 75.76% 78.79% 81.82% 75.76% 87.88% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers