Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2008-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -203.98%    YoY -     -160.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 24,654 11,383 65,825 50,762 34,304 17,905 72,338 -51.24%
  QoQ % 116.59% -82.71% 29.67% 47.98% 91.59% -75.25% -
  Horiz. % 34.08% 15.74% 91.00% 70.17% 47.42% 24.75% 100.00%
PBT -1,389 -1,223 -58,319 -44,682 -30,248 -15,573 -25,399 -85.62%
  QoQ % -13.57% 97.90% -30.52% -47.72% -94.23% 38.69% -
  Horiz. % 5.47% 4.82% 229.61% 175.92% 119.09% 61.31% 100.00%
Tax 0 0 45,484 44,147 30,072 15,513 343 -
  QoQ % 0.00% 0.00% 3.03% 46.80% 93.85% 4,422.74% -
  Horiz. % 0.00% 0.00% 13,260.64% 12,870.84% 8,767.35% 4,522.74% 100.00%
NP -1,389 -1,223 -12,835 -535 -176 -60 -25,056 -85.49%
  QoQ % -13.57% 90.47% -2,299.07% -203.98% -193.33% 99.76% -
  Horiz. % 5.54% 4.88% 51.23% 2.14% 0.70% 0.24% 100.00%
NP to SH -1,389 -1,223 -12,835 -535 -176 -60 -25,056 -85.49%
  QoQ % -13.57% 90.47% -2,299.07% -203.98% -193.33% 99.76% -
  Horiz. % 5.54% 4.88% 51.23% 2.14% 0.70% 0.24% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,043 12,606 78,660 51,297 34,480 17,965 97,394 -58.53%
  QoQ % 106.59% -83.97% 53.34% 48.77% 91.93% -81.55% -
  Horiz. % 26.74% 12.94% 80.76% 52.67% 35.40% 18.45% 100.00%
Net Worth 51,811 51,784 53,110 65,760 64,899 70,799 65,267 -14.28%
  QoQ % 0.05% -2.50% -19.24% 1.33% -8.33% 8.48% -
  Horiz. % 79.38% 79.34% 81.37% 100.76% 99.44% 108.48% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 51,811 51,784 53,110 65,760 64,899 70,799 65,267 -14.28%
  QoQ % 0.05% -2.50% -19.24% 1.33% -8.33% 8.48% -
  Horiz. % 79.38% 79.34% 81.37% 100.76% 99.44% 108.48% 100.00%
NOSH 110,238 110,180 110,646 111,458 110,000 119,999 110,622 -0.23%
  QoQ % 0.05% -0.42% -0.73% 1.33% -8.33% 8.48% -
  Horiz. % 99.65% 99.60% 100.02% 100.76% 99.44% 108.48% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -5.63 % -10.74 % -19.50 % -1.05 % -0.51 % -0.34 % -34.64 % -70.25%
  QoQ % 47.58% 44.92% -1,757.14% -105.88% -50.00% 99.02% -
  Horiz. % 16.25% 31.00% 56.29% 3.03% 1.47% 0.98% 100.00%
ROE -2.68 % -2.36 % -24.17 % -0.81 % -0.27 % -0.08 % -38.39 % -83.07%
  QoQ % -13.56% 90.24% -2,883.95% -200.00% -237.50% 99.79% -
  Horiz. % 6.98% 6.15% 62.96% 2.11% 0.70% 0.21% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.36 10.33 59.49 45.54 31.19 14.92 65.39 -51.13%
  QoQ % 116.46% -82.64% 30.63% 46.01% 109.05% -77.18% -
  Horiz. % 34.19% 15.80% 90.98% 69.64% 47.70% 22.82% 100.00%
EPS -1.26 -1.11 -11.60 -0.48 -0.16 -0.05 -22.65 -85.45%
  QoQ % -13.51% 90.43% -2,316.67% -200.00% -220.00% 99.78% -
  Horiz. % 5.56% 4.90% 51.21% 2.12% 0.71% 0.22% 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 0.4700 0.4800 0.5900 0.5900 0.5900 0.5900 -14.08%
  QoQ % 0.00% -2.08% -18.64% 0.00% 0.00% 0.00% -
  Horiz. % 79.66% 79.66% 81.36% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.68 4.47 25.85 19.94 13.47 7.03 28.41 -51.25%
  QoQ % 116.55% -82.71% 29.64% 48.03% 91.61% -75.26% -
  Horiz. % 34.07% 15.73% 90.99% 70.19% 47.41% 24.74% 100.00%
EPS -0.55 -0.48 -5.04 -0.21 -0.07 -0.02 -9.84 -85.41%
  QoQ % -14.58% 90.48% -2,300.00% -200.00% -250.00% 99.80% -
  Horiz. % 5.59% 4.88% 51.22% 2.13% 0.71% 0.20% 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 0.2035 0.2034 0.2086 0.2583 0.2549 0.2780 0.2563 -14.27%
  QoQ % 0.05% -2.49% -19.24% 1.33% -8.31% 8.47% -
  Horiz. % 79.40% 79.36% 81.39% 100.78% 99.45% 108.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.1600 0.1400 0.2300 0.1300 0.2100 0.2900 0.2300 -
P/RPS 0.72 1.36 0.39 0.29 0.67 1.94 0.35 61.82%
  QoQ % -47.06% 248.72% 34.48% -56.72% -65.46% 454.29% -
  Horiz. % 205.71% 388.57% 111.43% 82.86% 191.43% 554.29% 100.00%
P/EPS -12.70 -12.61 -1.98 -27.08 -131.25 -580.00 -1.02 438.03%
  QoQ % -0.71% -536.87% 92.69% 79.37% 77.37% -56,762.74% -
  Horiz. % 1,245.10% 1,236.27% 194.12% 2,654.90% 12,867.65% 56,862.74% 100.00%
EY -7.88 -7.93 -50.43 -3.69 -0.76 -0.17 -98.48 -81.46%
  QoQ % 0.63% 84.28% -1,266.67% -385.53% -347.06% 99.83% -
  Horiz. % 8.00% 8.05% 51.21% 3.75% 0.77% 0.17% 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 0.34 0.30 0.48 0.22 0.36 0.49 0.39 -8.75%
  QoQ % 13.33% -37.50% 118.18% -38.89% -26.53% 25.64% -
  Horiz. % 87.18% 76.92% 123.08% 56.41% 92.31% 125.64% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 25/11/08 26/08/08 07/07/08 25/04/08 -
Price 0.1400 0.1400 0.1700 0.2700 0.2500 0.2000 0.2400 -
P/RPS 0.63 1.36 0.29 0.59 0.80 1.34 0.37 42.64%
  QoQ % -53.68% 368.97% -50.85% -26.25% -40.30% 262.16% -
  Horiz. % 170.27% 367.57% 78.38% 159.46% 216.22% 362.16% 100.00%
P/EPS -11.11 -12.61 -1.47 -56.25 -156.25 -400.00 -1.06 379.62%
  QoQ % 11.90% -757.82% 97.39% 64.00% 60.94% -37,635.85% -
  Horiz. % 1,048.11% 1,189.62% 138.68% 5,306.60% 14,740.57% 37,735.85% 100.00%
EY -9.00 -7.93 -68.24 -1.78 -0.64 -0.25 -94.38 -79.16%
  QoQ % -13.49% 88.38% -3,733.71% -178.12% -156.00% 99.74% -
  Horiz. % 9.54% 8.40% 72.30% 1.89% 0.68% 0.26% 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 0.30 0.35 0.46 0.42 0.34 0.41 -18.82%
  QoQ % 0.00% -14.29% -23.91% 9.52% 23.53% -17.07% -
  Horiz. % 73.17% 73.17% 85.37% 112.20% 102.44% 82.93% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers