Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 08-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -14.53%    YoY -     61.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 13,541 57,518 43,600 30,287 14,232 52,574 38,085 -49.84%
  QoQ % -76.46% 31.92% 43.96% 112.81% -72.93% 38.04% -
  Horiz. % 35.55% 151.03% 114.48% 79.52% 37.37% 138.04% 100.00%
PBT -670 -1,150 -1,350 -536 -468 1,556 -1,617 -44.45%
  QoQ % 41.74% 14.81% -151.87% -14.53% -130.08% 196.23% -
  Horiz. % 41.43% 71.12% 83.49% 33.15% 28.94% -96.23% 100.00%
Tax 0 1,384 0 0 0 64 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,162.50% 0.00% 0.00% 0.00% 100.00% -
NP -670 234 -1,350 -536 -468 1,620 -1,617 -44.45%
  QoQ % -386.32% 117.33% -151.87% -14.53% -128.89% 200.19% -
  Horiz. % 41.43% -14.47% 83.49% 33.15% 28.94% -100.19% 100.00%
NP to SH -670 234 -1,350 -536 -468 1,620 -1,617 -44.45%
  QoQ % -386.32% 117.33% -151.87% -14.53% -128.89% 200.19% -
  Horiz. % 41.43% -14.47% 83.49% 33.15% 28.94% -100.19% 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% 0.00% 100.00% -
Total Cost 14,211 57,284 44,950 30,823 14,700 50,954 39,702 -49.62%
  QoQ % -75.19% 27.44% 45.83% 109.68% -71.15% 28.34% -
  Horiz. % 35.79% 144.28% 113.22% 77.64% 37.03% 128.34% 100.00%
Net Worth 53,819 54,600 53,114 54,716 54,600 54,369 50,946 3.73%
  QoQ % -1.43% 2.80% -2.93% 0.21% 0.42% 6.72% -
  Horiz. % 105.64% 107.17% 104.26% 107.40% 107.17% 106.72% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,819 54,600 53,114 54,716 54,600 54,369 50,946 3.73%
  QoQ % -1.43% 2.80% -2.93% 0.21% 0.42% 6.72% -
  Horiz. % 105.64% 107.17% 104.26% 107.40% 107.17% 106.72% 100.00%
NOSH 109,836 111,428 110,655 111,666 111,428 110,958 110,753 -0.55%
  QoQ % -1.43% 0.70% -0.91% 0.21% 0.42% 0.19% -
  Horiz. % 99.17% 100.61% 99.91% 100.82% 100.61% 100.19% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.95 % 0.41 % -3.10 % -1.77 % -3.29 % 3.08 % -4.25 % 10.71%
  QoQ % -1,307.32% 113.23% -75.14% 46.20% -206.82% 172.47% -
  Horiz. % 116.47% -9.65% 72.94% 41.65% 77.41% -72.47% 100.00%
ROE -1.24 % 0.43 % -2.54 % -0.98 % -0.86 % 2.98 % -3.17 % -46.54%
  QoQ % -388.37% 116.93% -159.18% -13.95% -128.86% 194.01% -
  Horiz. % 39.12% -13.56% 80.13% 30.91% 27.13% -94.01% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.33 51.62 39.40 27.12 12.77 47.38 34.39 -49.56%
  QoQ % -76.11% 31.02% 45.28% 112.37% -73.05% 37.77% -
  Horiz. % 35.85% 150.10% 114.57% 78.86% 37.13% 137.77% 100.00%
EPS -0.61 0.21 -1.22 -0.48 -0.42 1.46 -1.46 -44.14%
  QoQ % -390.48% 117.21% -154.17% -14.29% -128.77% 200.00% -
  Horiz. % 41.78% -14.38% 83.56% 32.88% 28.77% -100.00% 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 0.4900 0.4900 0.4800 0.4900 0.4900 0.4900 0.4600 4.31%
  QoQ % 0.00% 2.08% -2.04% 0.00% 0.00% 6.52% -
  Horiz. % 106.52% 106.52% 104.35% 106.52% 106.52% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.54 40.51 30.71 21.33 10.02 37.03 26.82 -49.83%
  QoQ % -76.45% 31.91% 43.98% 112.87% -72.94% 38.07% -
  Horiz. % 35.57% 151.04% 114.50% 79.53% 37.36% 138.07% 100.00%
EPS -0.47 0.16 -0.95 -0.38 -0.33 1.14 -1.14 -44.64%
  QoQ % -393.75% 116.84% -150.00% -15.15% -128.95% 200.00% -
  Horiz. % 41.23% -14.04% 83.33% 33.33% 28.95% -100.00% 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 0.3791 0.3846 0.3741 0.3854 0.3846 0.3829 0.3588 3.74%
  QoQ % -1.43% 2.81% -2.93% 0.21% 0.44% 6.72% -
  Horiz. % 105.66% 107.19% 104.26% 107.41% 107.19% 106.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1700 0.1200 0.1400 0.1600 0.1700 0.1600 0.1400 -
P/RPS 1.38 0.23 0.36 0.59 1.33 0.34 0.41 124.76%
  QoQ % 500.00% -36.11% -38.98% -55.64% 291.18% -17.07% -
  Horiz. % 336.59% 56.10% 87.80% 143.90% 324.39% 82.93% 100.00%
P/EPS -27.87 57.14 -11.48 -33.33 -40.48 10.96 -9.59 103.78%
  QoQ % -148.77% 597.74% 65.56% 17.66% -469.34% 214.29% -
  Horiz. % 290.62% -595.83% 119.71% 347.55% 422.11% -114.29% 100.00%
EY -3.59 1.75 -8.71 -3.00 -2.47 9.13 -10.43 -50.92%
  QoQ % -305.14% 120.09% -190.33% -21.46% -127.05% 187.54% -
  Horiz. % 34.42% -16.78% 83.51% 28.76% 23.68% -87.54% 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 0.24 0.29 0.33 0.35 0.33 0.30 10.83%
  QoQ % 45.83% -17.24% -12.12% -5.71% 6.06% 10.00% -
  Horiz. % 116.67% 80.00% 96.67% 110.00% 116.67% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 24/11/09 -
Price 0.1250 0.1300 0.1200 0.1400 0.1600 0.1500 0.2000 -
P/RPS 1.01 0.25 0.30 0.52 1.25 0.32 0.58 44.79%
  QoQ % 304.00% -16.67% -42.31% -58.40% 290.62% -44.83% -
  Horiz. % 174.14% 43.10% 51.72% 89.66% 215.52% 55.17% 100.00%
P/EPS -20.49 61.90 -9.84 -29.17 -38.10 10.27 -13.70 30.81%
  QoQ % -133.10% 729.07% 66.27% 23.44% -470.98% 174.96% -
  Horiz. % 149.56% -451.82% 71.82% 212.92% 278.10% -74.96% 100.00%
EY -4.88 1.62 -10.17 -3.43 -2.63 9.73 -7.30 -23.57%
  QoQ % -401.23% 115.93% -196.50% -30.42% -127.03% 233.29% -
  Horiz. % 66.85% -22.19% 139.32% 46.99% 36.03% -133.29% 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 0.26 0.27 0.25 0.29 0.33 0.31 0.43 -28.52%
  QoQ % -3.70% 8.00% -13.79% -12.12% 6.45% -27.91% -
  Horiz. % 60.47% 62.79% 58.14% 67.44% 76.74% 72.09% 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.
 


 

161  256  521  1208 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.39-0.01 
 SAPNRG 0.310.00 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.32-0.01 
 ALAM 0.11+0.005 
 ARMADA 0.24-0.01 
 ALAM-WA 0.06+0.005 
 KNM-WB 0.30+0.01 
Partners & Brokers