Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -13.57%    YoY -     -689.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 14,232 52,574 38,085 24,654 11,383 65,825 50,762 -57.20%
  QoQ % -72.93% 38.04% 54.48% 116.59% -82.71% 29.67% -
  Horiz. % 28.04% 103.57% 75.03% 48.57% 22.42% 129.67% 100.00%
PBT -468 1,556 -1,617 -1,389 -1,223 -58,319 -44,682 -95.23%
  QoQ % -130.08% 196.23% -16.41% -13.57% 97.90% -30.52% -
  Horiz. % 1.05% -3.48% 3.62% 3.11% 2.74% 130.52% 100.00%
Tax 0 64 0 0 0 45,484 44,147 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.03% -
  Horiz. % 0.00% 0.14% 0.00% 0.00% 0.00% 103.03% 100.00%
NP -468 1,620 -1,617 -1,389 -1,223 -12,835 -535 -8.54%
  QoQ % -128.89% 200.19% -16.41% -13.57% 90.47% -2,299.07% -
  Horiz. % 87.48% -302.80% 302.24% 259.63% 228.60% 2,399.07% 100.00%
NP to SH -468 1,620 -1,617 -1,389 -1,223 -12,835 -535 -8.54%
  QoQ % -128.89% 200.19% -16.41% -13.57% 90.47% -2,299.07% -
  Horiz. % 87.48% -302.80% 302.24% 259.63% 228.60% 2,399.07% 100.00%
Tax Rate - % -4.11 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 14,700 50,954 39,702 26,043 12,606 78,660 51,297 -56.57%
  QoQ % -71.15% 28.34% 52.45% 106.59% -83.97% 53.34% -
  Horiz. % 28.66% 99.33% 77.40% 50.77% 24.57% 153.34% 100.00%
Net Worth 54,600 54,369 50,946 51,811 51,784 53,110 65,760 -11.67%
  QoQ % 0.42% 6.72% -1.67% 0.05% -2.50% -19.24% -
  Horiz. % 83.03% 82.68% 77.47% 78.79% 78.75% 80.76% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 54,600 54,369 50,946 51,811 51,784 53,110 65,760 -11.67%
  QoQ % 0.42% 6.72% -1.67% 0.05% -2.50% -19.24% -
  Horiz. % 83.03% 82.68% 77.47% 78.79% 78.75% 80.76% 100.00%
NOSH 111,428 110,958 110,753 110,238 110,180 110,646 111,458 -0.02%
  QoQ % 0.42% 0.19% 0.47% 0.05% -0.42% -0.73% -
  Horiz. % 99.97% 99.55% 99.37% 98.91% 98.85% 99.27% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -3.29 % 3.08 % -4.25 % -5.63 % -10.74 % -19.50 % -1.05 % 114.28%
  QoQ % -206.82% 172.47% 24.51% 47.58% 44.92% -1,757.14% -
  Horiz. % 313.33% -293.33% 404.76% 536.19% 1,022.86% 1,857.14% 100.00%
ROE -0.86 % 2.98 % -3.17 % -2.68 % -2.36 % -24.17 % -0.81 % 4.08%
  QoQ % -128.86% 194.01% -18.28% -13.56% 90.24% -2,883.95% -
  Horiz. % 106.17% -367.90% 391.36% 330.86% 291.36% 2,983.95% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.77 47.38 34.39 22.36 10.33 59.49 45.54 -57.19%
  QoQ % -73.05% 37.77% 53.80% 116.46% -82.64% 30.63% -
  Horiz. % 28.04% 104.04% 75.52% 49.10% 22.68% 130.63% 100.00%
EPS -0.42 1.46 -1.46 -1.26 -1.11 -11.60 -0.48 -8.52%
  QoQ % -128.77% 200.00% -15.87% -13.51% 90.43% -2,316.67% -
  Horiz. % 87.50% -304.17% 304.17% 262.50% 231.25% 2,416.67% 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 0.4900 0.4600 0.4700 0.4700 0.4800 0.5900 -11.66%
  QoQ % 0.00% 6.52% -2.13% 0.00% -2.08% -18.64% -
  Horiz. % 83.05% 83.05% 77.97% 79.66% 79.66% 81.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.02 37.03 26.82 17.36 8.02 46.36 35.75 -57.21%
  QoQ % -72.94% 38.07% 54.49% 116.46% -82.70% 29.68% -
  Horiz. % 28.03% 103.58% 75.02% 48.56% 22.43% 129.68% 100.00%
EPS -0.33 1.14 -1.14 -0.98 -0.86 -9.04 -0.38 -8.98%
  QoQ % -128.95% 200.00% -16.33% -13.95% 90.49% -2,278.95% -
  Horiz. % 86.84% -300.00% 300.00% 257.89% 226.32% 2,378.95% 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 0.3829 0.3588 0.3649 0.3647 0.3741 0.4632 -11.67%
  QoQ % 0.44% 6.72% -1.67% 0.05% -2.51% -19.24% -
  Horiz. % 83.03% 82.66% 77.46% 78.78% 78.73% 80.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1700 0.1600 0.1400 0.1600 0.1400 0.2300 0.1300 -
P/RPS 1.33 0.34 0.41 0.72 1.36 0.39 0.29 176.29%
  QoQ % 291.18% -17.07% -43.06% -47.06% 248.72% 34.48% -
  Horiz. % 458.62% 117.24% 141.38% 248.28% 468.97% 134.48% 100.00%
P/EPS -40.48 10.96 -9.59 -12.70 -12.61 -1.98 -27.08 30.77%
  QoQ % -469.34% 214.29% 24.49% -0.71% -536.87% 92.69% -
  Horiz. % 149.48% -40.47% 35.41% 46.90% 46.57% 7.31% 100.00%
EY -2.47 9.13 -10.43 -7.88 -7.93 -50.43 -3.69 -23.50%
  QoQ % -127.05% 187.54% -32.36% 0.63% 84.28% -1,266.67% -
  Horiz. % 66.94% -247.43% 282.66% 213.55% 214.91% 1,366.67% 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 0.33 0.30 0.34 0.30 0.48 0.22 36.32%
  QoQ % 6.06% 10.00% -11.76% 13.33% -37.50% 118.18% -
  Horiz. % 159.09% 150.00% 136.36% 154.55% 136.36% 218.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 25/02/09 25/11/08 -
Price 0.1600 0.1500 0.2000 0.1400 0.1400 0.1700 0.2700 -
P/RPS 1.25 0.32 0.58 0.63 1.36 0.29 0.59 65.03%
  QoQ % 290.62% -44.83% -7.94% -53.68% 368.97% -50.85% -
  Horiz. % 211.86% 54.24% 98.31% 106.78% 230.51% 49.15% 100.00%
P/EPS -38.10 10.27 -13.70 -11.11 -12.61 -1.47 -56.25 -22.89%
  QoQ % -470.98% 174.96% -23.31% 11.90% -757.82% 97.39% -
  Horiz. % 67.73% -18.26% 24.36% 19.75% 22.42% 2.61% 100.00%
EY -2.63 9.73 -7.30 -9.00 -7.93 -68.24 -1.78 29.76%
  QoQ % -127.03% 233.29% 18.89% -13.49% 88.38% -3,733.71% -
  Horiz. % 147.75% -546.63% 410.11% 505.62% 445.51% 3,833.71% 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 0.33 0.31 0.43 0.30 0.30 0.35 0.46 -19.88%
  QoQ % 6.45% -27.91% 43.33% 0.00% -14.29% -23.91% -
  Horiz. % 71.74% 67.39% 93.48% 65.22% 65.22% 76.09% 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.
 


 

195  288  578  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.120.00 
 KNM 0.35-0.04 
 NETX 0.0150.00 
 HSI-H6R 0.39+0.005 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 VELESTO-WA 0.13-0.015 
 FOCUS 0.305+0.01 
 GPACKET 0.435+0.03 
Partners & Brokers