Highlights

[VERSATL] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -215.56%    YoY -     61.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 57,518 58,133 60,574 56,928 52,574 50,780 49,308 10.78%
  QoQ % -1.06% -4.03% 6.40% 8.28% 3.53% 2.99% -
  Horiz. % 116.65% 117.90% 122.85% 115.45% 106.62% 102.99% 100.00%
PBT -1,150 -1,800 -1,072 -1,872 1,556 -2,156 -2,778 -44.37%
  QoQ % 36.11% -67.91% 42.74% -220.31% 172.17% 22.39% -
  Horiz. % 41.40% 64.79% 38.59% 67.39% -56.01% 77.61% 100.00%
Tax 1,384 0 0 0 64 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,162.50% 0.00% 0.00% 0.00% 100.00% - -
NP 234 -1,800 -1,072 -1,872 1,620 -2,156 -2,778 -
  QoQ % 113.00% -67.91% 42.74% -215.56% 175.14% 22.39% -
  Horiz. % -8.42% 64.79% 38.59% 67.39% -58.32% 77.61% 100.00%
NP to SH 234 -1,800 -1,072 -1,872 1,620 -2,156 -2,778 -
  QoQ % 113.00% -67.91% 42.74% -215.56% 175.14% 22.39% -
  Horiz. % -8.42% 64.79% 38.59% 67.39% -58.32% 77.61% 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% 100.00% - -
Total Cost 57,284 59,933 61,646 58,800 50,954 52,936 52,086 6.53%
  QoQ % -4.42% -2.78% 4.84% 15.40% -3.74% 1.63% -
  Horiz. % 109.98% 115.07% 118.35% 112.89% 97.83% 101.63% 100.00%
Net Worth 54,600 53,114 54,716 54,600 54,369 50,946 51,811 3.55%
  QoQ % 2.80% -2.93% 0.21% 0.42% 6.72% -1.67% -
  Horiz. % 105.38% 102.51% 105.61% 105.38% 104.94% 98.33% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 54,600 53,114 54,716 54,600 54,369 50,946 51,811 3.55%
  QoQ % 2.80% -2.93% 0.21% 0.42% 6.72% -1.67% -
  Horiz. % 105.38% 102.51% 105.61% 105.38% 104.94% 98.33% 100.00%
NOSH 111,428 110,655 111,666 111,428 110,958 110,753 110,238 0.72%
  QoQ % 0.70% -0.91% 0.21% 0.42% 0.19% 0.47% -
  Horiz. % 101.08% 100.38% 101.30% 101.08% 100.65% 100.47% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.41 % -3.10 % -1.77 % -3.29 % 3.08 % -4.25 % -5.63 % -
  QoQ % 113.23% -75.14% 46.20% -206.82% 172.47% 24.51% -
  Horiz. % -7.28% 55.06% 31.44% 58.44% -54.71% 75.49% 100.00%
ROE 0.43 % -3.39 % -1.96 % -3.43 % 2.98 % -4.23 % -5.36 % -
  QoQ % 112.68% -72.96% 42.86% -215.10% 170.45% 21.08% -
  Horiz. % -8.02% 63.25% 36.57% 63.99% -55.60% 78.92% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.62 52.54 54.25 51.09 47.38 45.85 44.73 9.99%
  QoQ % -1.75% -3.15% 6.19% 7.83% 3.34% 2.50% -
  Horiz. % 115.40% 117.46% 121.28% 114.22% 105.92% 102.50% 100.00%
EPS 0.21 -1.63 -0.96 -1.68 1.46 -1.95 -2.52 -
  QoQ % 112.88% -69.79% 42.86% -215.07% 174.87% 22.62% -
  Horiz. % -8.33% 64.68% 38.10% 66.67% -57.94% 77.38% 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 0.4800 0.4900 0.4900 0.4900 0.4600 0.4700 2.81%
  QoQ % 2.08% -2.04% 0.00% 0.00% 6.52% -2.13% -
  Horiz. % 104.26% 102.13% 104.26% 104.26% 104.26% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.51 40.94 42.66 40.10 37.03 35.77 34.73 10.78%
  QoQ % -1.05% -4.03% 6.38% 8.29% 3.52% 2.99% -
  Horiz. % 116.64% 117.88% 122.83% 115.46% 106.62% 102.99% 100.00%
EPS 0.16 -1.27 -0.76 -1.32 1.14 -1.52 -1.96 -
  QoQ % 112.60% -67.11% 42.42% -215.79% 175.00% 22.45% -
  Horiz. % -8.16% 64.80% 38.78% 67.35% -58.16% 77.55% 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 0.3846 0.3741 0.3854 0.3846 0.3829 0.3588 0.3649 3.56%
  QoQ % 2.81% -2.93% 0.21% 0.44% 6.72% -1.67% -
  Horiz. % 105.40% 102.52% 105.62% 105.40% 104.93% 98.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1200 0.1400 0.1600 0.1700 0.1600 0.1400 0.1600 -
P/RPS 0.23 0.27 0.29 0.33 0.34 0.31 0.36 -25.76%
  QoQ % -14.81% -6.90% -12.12% -2.94% 9.68% -13.89% -
  Horiz. % 63.89% 75.00% 80.56% 91.67% 94.44% 86.11% 100.00%
P/EPS 57.14 -8.61 -16.67 -10.12 10.96 -7.19 -6.35 -
  QoQ % 763.65% 48.35% -64.72% -192.34% 252.43% -13.23% -
  Horiz. % -899.84% 135.59% 262.52% 159.37% -172.60% 113.23% 100.00%
EY 1.75 -11.62 -6.00 -9.88 9.13 -13.90 -15.75 -
  QoQ % 115.06% -93.67% 39.27% -208.21% 165.68% 11.75% -
  Horiz. % -11.11% 73.78% 38.10% 62.73% -57.97% 88.25% 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 0.24 0.29 0.33 0.35 0.33 0.30 0.34 -20.67%
  QoQ % -17.24% -12.12% -5.71% 6.06% 10.00% -11.76% -
  Horiz. % 70.59% 85.29% 97.06% 102.94% 97.06% 88.24% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 0.1300 0.1200 0.1400 0.1600 0.1500 0.2000 0.1400 -
P/RPS 0.25 0.23 0.26 0.31 0.32 0.44 0.31 -13.33%
  QoQ % 8.70% -11.54% -16.13% -3.12% -27.27% 41.94% -
  Horiz. % 80.65% 74.19% 83.87% 100.00% 103.23% 141.94% 100.00%
P/EPS 61.90 -7.38 -14.58 -9.52 10.27 -10.27 -5.56 -
  QoQ % 938.75% 49.38% -53.15% -192.70% 200.00% -84.71% -
  Horiz. % -1,113.31% 132.73% 262.23% 171.22% -184.71% 184.71% 100.00%
EY 1.62 -13.56 -6.86 -10.50 9.73 -9.73 -18.00 -
  QoQ % 111.95% -97.67% 34.67% -207.91% 200.00% 45.94% -
  Horiz. % -9.00% 75.33% 38.11% 58.33% -54.06% 54.06% 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 0.27 0.25 0.29 0.33 0.31 0.43 0.30 -6.77%
  QoQ % 8.00% -13.79% -12.12% 6.45% -27.91% 43.33% -
  Horiz. % 90.00% 83.33% 96.67% 110.00% 103.33% 143.33% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers