Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -151.87%    YoY -     16.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 28,156 13,541 57,518 43,600 30,287 14,232 52,574 -34.13%
  QoQ % 107.93% -76.46% 31.92% 43.96% 112.81% -72.93% -
  Horiz. % 53.55% 25.76% 109.40% 82.93% 57.61% 27.07% 100.00%
PBT -1,167 -670 -1,150 -1,350 -536 -468 1,556 -
  QoQ % -74.18% 41.74% 14.81% -151.87% -14.53% -130.08% -
  Horiz. % -75.00% -43.06% -73.91% -86.76% -34.45% -30.08% 100.00%
Tax 0 0 1,384 0 0 0 64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,162.50% 0.00% 0.00% 0.00% 100.00%
NP -1,167 -670 234 -1,350 -536 -468 1,620 -
  QoQ % -74.18% -386.32% 117.33% -151.87% -14.53% -128.89% -
  Horiz. % -72.04% -41.36% 14.44% -83.33% -33.09% -28.89% 100.00%
NP to SH -1,167 -670 234 -1,350 -536 -468 1,620 -
  QoQ % -74.18% -386.32% 117.33% -151.87% -14.53% -128.89% -
  Horiz. % -72.04% -41.36% 14.44% -83.33% -33.09% -28.89% 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% 0.00% 100.00%
Total Cost 29,323 14,211 57,284 44,950 30,823 14,700 50,954 -30.88%
  QoQ % 106.34% -75.19% 27.44% 45.83% 109.68% -71.15% -
  Horiz. % 57.55% 27.89% 112.42% 88.22% 60.49% 28.85% 100.00%
Net Worth 52,845 53,819 54,600 53,114 54,716 54,600 54,369 -1.88%
  QoQ % -1.81% -1.43% 2.80% -2.93% 0.21% 0.42% -
  Horiz. % 97.20% 98.99% 100.42% 97.69% 100.64% 100.42% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 52,845 53,819 54,600 53,114 54,716 54,600 54,369 -1.88%
  QoQ % -1.81% -1.43% 2.80% -2.93% 0.21% 0.42% -
  Horiz. % 97.20% 98.99% 100.42% 97.69% 100.64% 100.42% 100.00%
NOSH 110,094 109,836 111,428 110,655 111,666 111,428 110,958 -0.52%
  QoQ % 0.24% -1.43% 0.70% -0.91% 0.21% 0.42% -
  Horiz. % 99.22% 98.99% 100.42% 99.73% 100.64% 100.42% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -4.14 % -4.95 % 0.41 % -3.10 % -1.77 % -3.29 % 3.08 % -
  QoQ % 16.36% -1,307.32% 113.23% -75.14% 46.20% -206.82% -
  Horiz. % -134.42% -160.71% 13.31% -100.65% -57.47% -106.82% 100.00%
ROE -2.21 % -1.24 % 0.43 % -2.54 % -0.98 % -0.86 % 2.98 % -
  QoQ % -78.23% -388.37% 116.93% -159.18% -13.95% -128.86% -
  Horiz. % -74.16% -41.61% 14.43% -85.23% -32.89% -28.86% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.57 12.33 51.62 39.40 27.12 12.77 47.38 -33.79%
  QoQ % 107.38% -76.11% 31.02% 45.28% 112.37% -73.05% -
  Horiz. % 53.97% 26.02% 108.95% 83.16% 57.24% 26.95% 100.00%
EPS -1.06 -0.61 0.21 -1.22 -0.48 -0.42 1.46 -
  QoQ % -73.77% -390.48% 117.21% -154.17% -14.29% -128.77% -
  Horiz. % -72.60% -41.78% 14.38% -83.56% -32.88% -28.77% 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 0.4800 0.4900 0.4900 0.4800 0.4900 0.4900 0.4900 -1.37%
  QoQ % -2.04% 0.00% 2.08% -2.04% 0.00% 0.00% -
  Horiz. % 97.96% 100.00% 100.00% 97.96% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.83 9.54 40.51 30.71 21.33 10.02 37.03 -34.13%
  QoQ % 107.86% -76.45% 31.91% 43.98% 112.87% -72.94% -
  Horiz. % 53.55% 25.76% 109.40% 82.93% 57.60% 27.06% 100.00%
EPS -0.82 -0.47 0.16 -0.95 -0.38 -0.33 1.14 -
  QoQ % -74.47% -393.75% 116.84% -150.00% -15.15% -128.95% -
  Horiz. % -71.93% -41.23% 14.04% -83.33% -33.33% -28.95% 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 0.3722 0.3791 0.3846 0.3741 0.3854 0.3846 0.3829 -1.88%
  QoQ % -1.82% -1.43% 2.81% -2.93% 0.21% 0.44% -
  Horiz. % 97.21% 99.01% 100.44% 97.70% 100.65% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1200 0.1700 0.1200 0.1400 0.1600 0.1700 0.1600 -
P/RPS 0.47 1.38 0.23 0.36 0.59 1.33 0.34 24.17%
  QoQ % -65.94% 500.00% -36.11% -38.98% -55.64% 291.18% -
  Horiz. % 138.24% 405.88% 67.65% 105.88% 173.53% 391.18% 100.00%
P/EPS -11.32 -27.87 57.14 -11.48 -33.33 -40.48 10.96 -
  QoQ % 59.38% -148.77% 597.74% 65.56% 17.66% -469.34% -
  Horiz. % -103.28% -254.29% 521.35% -104.74% -304.11% -369.34% 100.00%
EY -8.83 -3.59 1.75 -8.71 -3.00 -2.47 9.13 -
  QoQ % -145.96% -305.14% 120.09% -190.33% -21.46% -127.05% -
  Horiz. % -96.71% -39.32% 19.17% -95.40% -32.86% -27.05% 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 0.25 0.35 0.24 0.29 0.33 0.35 0.33 -16.94%
  QoQ % -28.57% 45.83% -17.24% -12.12% -5.71% 6.06% -
  Horiz. % 75.76% 106.06% 72.73% 87.88% 100.00% 106.06% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 -
Price 0.1200 0.1250 0.1300 0.1200 0.1400 0.1600 0.1500 -
P/RPS 0.47 1.01 0.25 0.30 0.52 1.25 0.32 29.30%
  QoQ % -53.47% 304.00% -16.67% -42.31% -58.40% 290.62% -
  Horiz. % 146.88% 315.62% 78.12% 93.75% 162.50% 390.62% 100.00%
P/EPS -11.32 -20.49 61.90 -9.84 -29.17 -38.10 10.27 -
  QoQ % 44.75% -133.10% 729.07% 66.27% 23.44% -470.98% -
  Horiz. % -110.22% -199.51% 602.73% -95.81% -284.03% -370.98% 100.00%
EY -8.83 -4.88 1.62 -10.17 -3.43 -2.63 9.73 -
  QoQ % -80.94% -401.23% 115.93% -196.50% -30.42% -127.03% -
  Horiz. % -90.75% -50.15% 16.65% -104.52% -35.25% -27.03% 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 0.25 0.26 0.27 0.25 0.29 0.33 0.31 -13.39%
  QoQ % -3.85% -3.70% 8.00% -13.79% -12.12% 6.45% -
  Horiz. % 80.65% 83.87% 87.10% 80.65% 93.55% 106.45% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
7. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers