Highlights

[VERSATL] QoQ Annualized Quarter Result on 2008-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 07-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     99.04%    YoY -     71.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 65,825 67,682 68,608 71,620 72,338 74,336 70,360 -4.33%
  QoQ % -2.74% -1.35% -4.21% -0.99% -2.69% 5.65% -
  Horiz. % 93.55% 96.19% 97.51% 101.79% 102.81% 105.65% 100.00%
PBT -58,319 -59,576 -60,496 -62,292 -25,399 1,452 296 -
  QoQ % 2.11% 1.52% 2.88% -145.25% -1,849.24% 390.54% -
  Horiz. % -19,702.37% -20,127.03% -20,437.84% -21,044.60% -8,580.74% 490.54% 100.00%
Tax 45,484 58,862 60,144 62,052 343 -269 -288 -
  QoQ % -22.73% -2.13% -3.07% 17,990.96% 227.35% 6.48% -
  Horiz. % -15,793.06% -20,438.43% -20,883.33% -21,545.83% -119.10% 93.52% 100.00%
NP -12,835 -713 -352 -240 -25,056 1,182 8 -
  QoQ % -1,699.30% -102.65% -46.67% 99.04% -2,218.60% 14,683.33% -
  Horiz. % -160,437.50% -8,916.66% -4,400.00% -3,000.00% -313,200.00% 14,783.33% 100.00%
NP to SH -12,835 -713 -352 -240 -25,056 1,182 8 -
  QoQ % -1,699.30% -102.65% -46.67% 99.04% -2,218.60% 14,683.33% -
  Horiz. % -160,437.50% -8,916.66% -4,400.00% -3,000.00% -313,200.00% 14,783.33% 100.00%
Tax Rate - % - % - % - % - % 18.55 % 97.30 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -80.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 19.06% 100.00%
Total Cost 78,660 68,395 68,960 71,860 97,394 73,153 70,352 7.69%
  QoQ % 15.01% -0.82% -4.04% -26.22% 33.14% 3.98% -
  Horiz. % 111.81% 97.22% 98.02% 102.14% 138.44% 103.98% 100.00%
Net Worth 53,110 65,760 64,899 70,799 65,267 91,893 90,731 -29.91%
  QoQ % -19.24% 1.33% -8.33% 8.48% -28.97% 1.28% -
  Horiz. % 58.54% 72.48% 71.53% 78.03% 71.93% 101.28% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 53,110 65,760 64,899 70,799 65,267 91,893 90,731 -29.91%
  QoQ % -19.24% 1.33% -8.33% 8.48% -28.97% 1.28% -
  Horiz. % 58.54% 72.48% 71.53% 78.03% 71.93% 101.28% 100.00%
NOSH 110,646 111,458 110,000 119,999 110,622 110,874 110,526 0.07%
  QoQ % -0.73% 1.33% -8.33% 8.48% -0.23% 0.32% -
  Horiz. % 100.11% 100.84% 99.52% 108.57% 100.09% 100.32% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.50 % -1.05 % -0.51 % -0.34 % -34.64 % 1.59 % 0.01 % -
  QoQ % -1,757.14% -105.88% -50.00% 99.02% -2,278.62% 15,800.00% -
  Horiz. % -195,000.00% -10,500.00% -5,100.00% -3,400.00% -346,400.00% 15,900.00% 100.00%
ROE -24.17 % -1.08 % -0.54 % -0.34 % -38.39 % 1.29 % 0.01 % -
  QoQ % -2,137.96% -100.00% -58.82% 99.11% -3,075.97% 12,800.00% -
  Horiz. % -241,700.00% -10,800.00% -5,400.00% -3,400.00% -383,900.00% 12,900.00% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 59.49 60.72 62.37 59.68 65.39 67.04 63.66 -4.40%
  QoQ % -2.03% -2.65% 4.51% -8.73% -2.46% 5.31% -
  Horiz. % 93.45% 95.38% 97.97% 93.75% 102.72% 105.31% 100.00%
EPS -11.60 -0.64 -0.32 -0.20 -22.65 1.07 0.00 -
  QoQ % -1,712.50% -100.00% -60.00% 99.12% -2,216.82% 0.00% -
  Horiz. % -1,084.11% -59.81% -29.91% -18.69% -2,116.82% 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 0.4800 0.5900 0.5900 0.5900 0.5900 0.8288 0.8209 -29.96%
  QoQ % -18.64% 0.00% 0.00% 0.00% -28.81% 0.96% -
  Horiz. % 58.47% 71.87% 71.87% 71.87% 71.87% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 46.36 47.67 48.32 50.44 50.95 52.36 49.56 -4.33%
  QoQ % -2.75% -1.35% -4.20% -1.00% -2.69% 5.65% -
  Horiz. % 93.54% 96.19% 97.50% 101.78% 102.80% 105.65% 100.00%
EPS -9.04 -0.50 -0.25 -0.17 -17.65 0.83 0.01 -
  QoQ % -1,708.00% -100.00% -47.06% 99.04% -2,226.51% 8,200.00% -
  Horiz. % -90,400.00% -5,000.00% -2,500.00% -1,700.00% -176,500.00% 8,300.00% 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 0.3741 0.4632 0.4571 0.4987 0.4597 0.6472 0.6390 -29.90%
  QoQ % -19.24% 1.33% -8.34% 8.48% -28.97% 1.28% -
  Horiz. % 58.54% 72.49% 71.53% 78.04% 71.94% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.2300 0.1300 0.2100 0.2900 0.2300 0.2800 0.3200 -
P/RPS 0.39 0.21 0.34 0.49 0.35 0.42 0.50 -15.20%
  QoQ % 85.71% -38.24% -30.61% 40.00% -16.67% -16.00% -
  Horiz. % 78.00% 42.00% 68.00% 98.00% 70.00% 84.00% 100.00%
P/EPS -1.98 -20.31 -65.63 -145.00 -1.02 26.25 4,421.05 -
  QoQ % 90.25% 69.05% 54.74% -14,115.69% -103.89% -99.41% -
  Horiz. % -0.04% -0.46% -1.48% -3.28% -0.02% 0.59% 100.00%
EY -50.43 -4.92 -1.52 -0.69 -98.48 3.81 0.02 -
  QoQ % -925.00% -223.68% -120.29% 99.30% -2,684.78% 18,950.00% -
  Horiz. % -252,150.00% -24,600.00% -7,600.00% -3,450.00% -492,400.06% 19,050.00% 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 0.48 0.22 0.36 0.49 0.39 0.34 0.39 14.77%
  QoQ % 118.18% -38.89% -26.53% 25.64% 14.71% -12.82% -
  Horiz. % 123.08% 56.41% 92.31% 125.64% 100.00% 87.18% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 -
Price 0.1700 0.2700 0.2500 0.2000 0.2400 0.2900 0.2900 -
P/RPS 0.29 0.44 0.40 0.34 0.37 0.43 0.46 -26.37%
  QoQ % -34.09% 10.00% 17.65% -8.11% -13.95% -6.52% -
  Horiz. % 63.04% 95.65% 86.96% 73.91% 80.43% 93.48% 100.00%
P/EPS -1.47 -42.19 -78.13 -100.00 -1.06 27.19 4,006.58 -
  QoQ % 96.52% 46.00% 21.87% -9,333.96% -103.90% -99.32% -
  Horiz. % -0.04% -1.05% -1.95% -2.50% -0.03% 0.68% 100.00%
EY -68.24 -2.37 -1.28 -1.00 -94.38 3.68 0.02 -
  QoQ % -2,779.32% -85.16% -28.00% 98.94% -2,664.67% 18,300.00% -
  Horiz. % -341,200.00% -11,850.00% -6,400.00% -5,000.00% -471,900.00% 18,400.00% 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 0.46 0.42 0.34 0.41 0.35 0.35 -
  QoQ % -23.91% 9.52% 23.53% -17.07% 17.14% 0.00% -
  Horiz. % 100.00% 131.43% 120.00% 97.14% 117.14% 100.00% 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.
 


 

357  386  471  1046 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.11+0.02 
 TDM 0.31+0.035 
 PUC 0.055+0.02 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers