Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2008-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -193.33%    YoY -     -4,500.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/18 CAGR
Revenue 11,383 65,825 50,762 34,304 17,905 72,338 55,752 -65.29%
  QoQ % -82.71% 29.67% 47.98% 91.59% -75.25% 29.75% -
  Horiz. % 20.42% 118.07% 91.05% 61.53% 32.12% 129.75% 100.00%
PBT -1,223 -58,319 -44,682 -30,248 -15,573 -25,399 1,089 -
  QoQ % 97.90% -30.52% -47.72% -94.23% 38.69% -2,432.32% -
  Horiz. % -112.30% -5,355.28% -4,103.03% -2,777.59% -1,430.03% -2,332.32% 100.00%
Tax 0 45,484 44,147 30,072 15,513 343 -202 -
  QoQ % 0.00% 3.03% 46.80% 93.85% 4,422.74% 269.80% -
  Horiz. % -0.00% -22,516.83% -21,854.95% -14,887.13% -7,679.70% -169.80% 100.00%
NP -1,223 -12,835 -535 -176 -60 -25,056 887 -
  QoQ % 90.47% -2,299.07% -203.98% -193.33% 99.76% -2,924.80% -
  Horiz. % -137.88% -1,447.01% -60.32% -19.84% -6.76% -2,824.80% 100.00%
NP to SH -1,223 -12,835 -535 -176 -60 -25,056 887 -
  QoQ % 90.47% -2,299.07% -203.98% -193.33% 99.76% -2,924.80% -
  Horiz. % -137.88% -1,447.01% -60.32% -19.84% -6.76% -2,824.80% 100.00%
Tax Rate - % - % - % - % - % - % 18.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,606 78,660 51,297 34,480 17,965 97,394 54,865 -62.45%
  QoQ % -83.97% 53.34% 48.77% 91.93% -81.55% 77.52% -
  Horiz. % 22.98% 143.37% 93.50% 62.85% 32.74% 177.52% 100.00%
Net Worth 51,784 53,110 65,760 64,899 70,799 65,267 91,893 -31.75%
  QoQ % -2.50% -19.24% 1.33% -8.33% 8.48% -28.97% -
  Horiz. % 56.35% 57.80% 71.56% 70.63% 77.05% 71.03% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 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
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 51,784 53,110 65,760 64,899 70,799 65,267 91,893 -31.75%
  QoQ % -2.50% -19.24% 1.33% -8.33% 8.48% -28.97% -
  Horiz. % 56.35% 57.80% 71.56% 70.63% 77.05% 71.03% 100.00%
NOSH 110,180 110,646 111,458 110,000 119,999 110,622 110,874 -0.42%
  QoQ % -0.42% -0.73% 1.33% -8.33% 8.48% -0.23% -
  Horiz. % 99.37% 99.79% 100.53% 99.21% 108.23% 99.77% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -10.74 % -19.50 % -1.05 % -0.51 % -0.34 % -34.64 % 1.59 % -
  QoQ % 44.92% -1,757.14% -105.88% -50.00% 99.02% -2,278.62% -
  Horiz. % -675.47% -1,226.42% -66.04% -32.08% -21.38% -2,178.62% 100.00%
ROE -2.36 % -24.17 % -0.81 % -0.27 % -0.08 % -38.39 % 0.97 % -
  QoQ % 90.24% -2,883.95% -200.00% -237.50% 99.79% -4,057.73% -
  Horiz. % -243.30% -2,491.75% -83.51% -27.84% -8.25% -3,957.73% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.33 59.49 45.54 31.19 14.92 65.39 50.28 -65.15%
  QoQ % -82.64% 30.63% 46.01% 109.05% -77.18% 30.05% -
  Horiz. % 20.54% 118.32% 90.57% 62.03% 29.67% 130.05% 100.00%
EPS -1.11 -11.60 -0.48 -0.16 -0.05 -22.65 0.80 -
  QoQ % 90.43% -2,316.67% -200.00% -220.00% 99.78% -2,931.25% -
  Horiz. % -138.75% -1,450.00% -60.00% -20.00% -6.25% -2,831.25% 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 0.4700 0.4800 0.5900 0.5900 0.5900 0.5900 0.8288 -31.46%
  QoQ % -2.08% -18.64% 0.00% 0.00% 0.00% -28.81% -
  Horiz. % 56.71% 57.92% 71.19% 71.19% 71.19% 71.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.02 46.36 35.75 24.16 12.61 50.95 39.27 -65.29%
  QoQ % -82.70% 29.68% 47.97% 91.59% -75.25% 29.74% -
  Horiz. % 20.42% 118.05% 91.04% 61.52% 32.11% 129.74% 100.00%
EPS -0.86 -9.04 -0.38 -0.12 -0.04 -17.65 0.62 -
  QoQ % 90.49% -2,278.95% -216.67% -200.00% 99.77% -2,946.77% -
  Horiz. % -138.71% -1,458.06% -61.29% -19.35% -6.45% -2,846.77% 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 0.3647 0.3741 0.4632 0.4571 0.4987 0.4597 0.6472 -31.75%
  QoQ % -2.51% -19.24% 1.33% -8.34% 8.48% -28.97% -
  Horiz. % 56.35% 57.80% 71.57% 70.63% 77.06% 71.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.1400 0.2300 0.1300 0.2100 0.2900 0.2300 0.2800 -
P/RPS 1.36 0.39 0.29 0.67 1.94 0.35 0.56 80.58%
  QoQ % 248.72% 34.48% -56.72% -65.46% 454.29% -37.50% -
  Horiz. % 242.86% 69.64% 51.79% 119.64% 346.43% 62.50% 100.00%
P/EPS -12.61 -1.98 -27.08 -131.25 -580.00 -1.02 35.00 -
  QoQ % -536.87% 92.69% 79.37% 77.37% -56,762.74% -102.91% -
  Horiz. % -36.03% -5.66% -77.37% -375.00% -1,657.14% -2.91% 100.00%
EY -7.93 -50.43 -3.69 -0.76 -0.17 -98.48 2.86 -
  QoQ % 84.28% -1,266.67% -385.53% -347.06% 99.83% -3,543.36% -
  Horiz. % -277.27% -1,763.29% -129.02% -26.57% -5.94% -3,443.36% 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 0.30 0.48 0.22 0.36 0.49 0.39 0.34 -8.00%
  QoQ % -37.50% 118.18% -38.89% -26.53% 25.64% 14.71% -
  Horiz. % 88.24% 141.18% 64.71% 105.88% 144.12% 114.71% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 -
Price 0.1400 0.1700 0.2700 0.2500 0.2000 0.2400 0.2900 -
P/RPS 1.36 0.29 0.59 0.80 1.34 0.37 0.58 76.41%
  QoQ % 368.97% -50.85% -26.25% -40.30% 262.16% -36.21% -
  Horiz. % 234.48% 50.00% 101.72% 137.93% 231.03% 63.79% 100.00%
P/EPS -12.61 -1.47 -56.25 -156.25 -400.00 -1.06 36.25 -
  QoQ % -757.82% 97.39% 64.00% 60.94% -37,635.85% -102.92% -
  Horiz. % -34.79% -4.06% -155.17% -431.03% -1,103.45% -2.92% 100.00%
EY -7.93 -68.24 -1.78 -0.64 -0.25 -94.38 2.76 -
  QoQ % 88.38% -3,733.71% -178.12% -156.00% 99.74% -3,519.57% -
  Horiz. % -287.32% -2,472.46% -64.49% -23.19% -9.06% -3,419.57% 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 0.30 0.35 0.46 0.42 0.34 0.41 0.35 -9.76%
  QoQ % -14.29% -23.91% 9.52% 23.53% -17.07% 17.14% -
  Horiz. % 85.71% 100.00% 131.43% 120.00% 97.14% 117.14% 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.
 


 

369  308  494  697 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.165-0.035 
 GREATEC 0.99+0.09 
 HSI-H6Q 0.415-0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.84+0.005 
 HPMT 0.45+0.01 
 ARMADA 0.20-0.005 
 HSI-C5P 0.27+0.04 
 MYEG 1.42+0.03 
Partners & Brokers