Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2007-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     22,075.00%    YoY -     162.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 34,304 17,905 72,338 55,752 35,180 16,959 69,814 -37.76%
  QoQ % 91.59% -75.25% 29.75% 58.48% 107.44% -75.71% -
  Horiz. % 49.14% 25.65% 103.62% 79.86% 50.39% 24.29% 100.00%
PBT -30,248 -15,573 -25,399 1,089 148 -137 1,678 -
  QoQ % -94.23% 38.69% -2,432.32% 635.81% 208.03% -108.16% -
  Horiz. % -1,802.62% -928.07% -1,513.65% 64.90% 8.82% -8.16% 100.00%
Tax 30,072 15,513 343 -202 -144 -73 -67 -
  QoQ % 93.85% 4,422.74% 269.80% -40.28% -97.26% -8.96% -
  Horiz. % -44,883.58% -23,153.73% -511.94% 301.49% 214.93% 108.96% 100.00%
NP -176 -60 -25,056 887 4 -210 1,611 -
  QoQ % -193.33% 99.76% -2,924.80% 22,075.00% 101.90% -113.04% -
  Horiz. % -10.92% -3.72% -1,555.31% 55.06% 0.25% -13.04% 100.00%
NP to SH -176 -60 -25,056 887 4 -210 1,611 -
  QoQ % -193.33% 99.76% -2,924.80% 22,075.00% 101.90% -113.04% -
  Horiz. % -10.92% -3.72% -1,555.31% 55.06% 0.25% -13.04% 100.00%
Tax Rate - % - % - % 18.55 % 97.30 % - % 3.99 % -
  QoQ % 0.00% 0.00% 0.00% -80.94% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 464.91% 2,438.60% 0.00% 100.00%
Total Cost 34,480 17,965 97,394 54,865 35,176 17,169 68,203 -36.57%
  QoQ % 91.93% -81.55% 77.52% 55.97% 104.88% -74.83% -
  Horiz. % 50.55% 26.34% 142.80% 80.44% 51.58% 25.17% 100.00%
Net Worth 64,899 70,799 65,267 91,893 90,731 90,509 90,569 -19.94%
  QoQ % -8.33% 8.48% -28.97% 1.28% 0.24% -0.07% -
  Horiz. % 71.66% 78.17% 72.06% 101.46% 100.18% 99.93% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 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
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 64,899 70,799 65,267 91,893 90,731 90,509 90,569 -19.94%
  QoQ % -8.33% 8.48% -28.97% 1.28% 0.24% -0.07% -
  Horiz. % 71.66% 78.17% 72.06% 101.46% 100.18% 99.93% 100.00%
NOSH 110,000 119,999 110,622 110,874 110,526 110,526 110,659 -0.40%
  QoQ % -8.33% 8.48% -0.23% 0.32% 0.00% -0.12% -
  Horiz. % 99.40% 108.44% 99.97% 100.19% 99.88% 99.88% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.51 % -0.34 % -34.64 % 1.59 % 0.01 % -1.24 % 2.31 % -
  QoQ % -50.00% 99.02% -2,278.62% 15,800.00% 100.81% -153.68% -
  Horiz. % -22.08% -14.72% -1,499.57% 68.83% 0.43% -53.68% 100.00%
ROE -0.27 % -0.08 % -38.39 % 0.97 % 0.00 % -0.23 % 1.78 % -
  QoQ % -237.50% 99.79% -4,057.73% 0.00% 0.00% -112.92% -
  Horiz. % -15.17% -4.49% -2,156.74% 54.49% 0.00% -12.92% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.19 14.92 65.39 50.28 31.83 15.34 63.27 -37.62%
  QoQ % 109.05% -77.18% 30.05% 57.96% 107.50% -75.75% -
  Horiz. % 49.30% 23.58% 103.35% 79.47% 50.31% 24.25% 100.00%
EPS -0.16 -0.05 -22.65 0.80 0.00 -0.19 1.46 -
  QoQ % -220.00% 99.78% -2,931.25% 0.00% 0.00% -113.01% -
  Horiz. % -10.96% -3.42% -1,551.37% 54.79% 0.00% -13.01% 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 0.5900 0.5900 0.5900 0.8288 0.8209 0.8189 0.8208 -19.77%
  QoQ % 0.00% 0.00% -28.81% 0.96% 0.24% -0.23% -
  Horiz. % 71.88% 71.88% 71.88% 100.97% 100.01% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.16 12.61 50.95 39.27 24.78 11.94 49.17 -37.76%
  QoQ % 91.59% -75.25% 29.74% 58.47% 107.54% -75.72% -
  Horiz. % 49.14% 25.65% 103.62% 79.87% 50.40% 24.28% 100.00%
EPS -0.12 -0.04 -17.65 0.62 0.00 -0.15 1.13 -
  QoQ % -200.00% 99.77% -2,946.77% 0.00% 0.00% -113.27% -
  Horiz. % -10.62% -3.54% -1,561.95% 54.87% 0.00% -13.27% 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 0.4571 0.4987 0.4597 0.6472 0.6390 0.6375 0.6379 -19.94%
  QoQ % -8.34% 8.48% -28.97% 1.28% 0.24% -0.06% -
  Horiz. % 71.66% 78.18% 72.06% 101.46% 100.17% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.2100 0.2900 0.2300 0.2800 0.3200 0.3200 0.3400 -
P/RPS 0.67 1.94 0.35 0.56 1.01 2.09 0.54 15.48%
  QoQ % -65.46% 454.29% -37.50% -44.55% -51.67% 287.04% -
  Horiz. % 124.07% 359.26% 64.81% 103.70% 187.04% 387.04% 100.00%
P/EPS -131.25 -580.00 -1.02 35.00 8,842.11 -168.42 23.29 -
  QoQ % 77.37% -56,762.74% -102.91% -99.60% 5,350.04% -823.14% -
  Horiz. % -563.55% -2,490.34% -4.38% 150.28% 37,965.27% -723.14% 100.00%
EY -0.76 -0.17 -98.48 2.86 0.01 -0.59 4.29 -
  QoQ % -347.06% 99.83% -3,543.36% 28,500.00% 101.69% -113.75% -
  Horiz. % -17.72% -3.96% -2,295.57% 66.67% 0.23% -13.75% 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 0.36 0.49 0.39 0.34 0.39 0.39 0.41 -8.31%
  QoQ % -26.53% 25.64% 14.71% -12.82% 0.00% -4.88% -
  Horiz. % 87.80% 119.51% 95.12% 82.93% 95.12% 95.12% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.2500 0.2000 0.2400 0.2900 0.2900 0.3100 0.2900 -
P/RPS 0.80 1.34 0.37 0.58 0.91 2.02 0.46 44.67%
  QoQ % -40.30% 262.16% -36.21% -36.26% -54.95% 339.13% -
  Horiz. % 173.91% 291.30% 80.43% 126.09% 197.83% 439.13% 100.00%
P/EPS -156.25 -400.00 -1.06 36.25 8,013.16 -163.16 19.86 -
  QoQ % 60.94% -37,635.85% -102.92% -99.55% 5,011.23% -921.55% -
  Horiz. % -786.76% -2,014.10% -5.34% 182.53% 40,348.23% -821.55% 100.00%
EY -0.64 -0.25 -94.38 2.76 0.01 -0.61 5.03 -
  QoQ % -156.00% 99.74% -3,519.57% 27,500.00% 101.64% -112.13% -
  Horiz. % -12.72% -4.97% -1,876.34% 54.87% 0.20% -12.13% 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 0.42 0.34 0.41 0.35 0.35 0.38 0.35 12.94%
  QoQ % 23.53% -17.07% 17.14% 0.00% -7.89% 8.57% -
  Horiz. % 120.00% 97.14% 117.14% 100.00% 100.00% 108.57% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers