Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -196.92%    YoY -     -156.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 27,814 12,803 54,786 41,849 28,156 13,541 57,518 -38.42%
  QoQ % 117.25% -76.63% 30.91% 48.63% 107.93% -76.46% -
  Horiz. % 48.36% 22.26% 95.25% 72.76% 48.95% 23.54% 100.00%
PBT -104 -351 -5,854 -3,458 -1,167 -670 -1,150 -79.88%
  QoQ % 70.37% 94.00% -69.29% -196.32% -74.18% 41.74% -
  Horiz. % 9.04% 30.52% 509.04% 300.70% 101.48% 58.26% 100.00%
Tax 0 0 -420 -7 0 0 1,384 -
  QoQ % 0.00% 0.00% -5,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -30.35% -0.51% 0.00% 0.00% 100.00%
NP -104 -351 -6,274 -3,465 -1,167 -670 234 -
  QoQ % 70.37% 94.41% -81.07% -196.92% -74.18% -386.32% -
  Horiz. % -44.44% -150.00% -2,681.20% -1,480.77% -498.72% -286.32% 100.00%
NP to SH -104 -351 -6,274 -3,465 -1,167 -670 234 -
  QoQ % 70.37% 94.41% -81.07% -196.92% -74.18% -386.32% -
  Horiz. % -44.44% -150.00% -2,681.20% -1,480.77% -498.72% -286.32% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 27,918 13,154 61,060 45,314 29,323 14,211 57,284 -38.10%
  QoQ % 112.24% -78.46% 34.75% 54.53% 106.34% -75.19% -
  Horiz. % 48.74% 22.96% 106.59% 79.10% 51.19% 24.81% 100.00%
Net Worth 51,999 49,359 48,694 50,923 52,845 53,819 54,600 -3.20%
  QoQ % 5.35% 1.36% -4.38% -3.64% -1.81% -1.43% -
  Horiz. % 95.24% 90.40% 89.18% 93.27% 96.79% 98.57% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 51,999 49,359 48,694 50,923 52,845 53,819 54,600 -3.20%
  QoQ % 5.35% 1.36% -4.38% -3.64% -1.81% -1.43% -
  Horiz. % 95.24% 90.40% 89.18% 93.27% 96.79% 98.57% 100.00%
NOSH 115,555 109,687 110,670 110,702 110,094 109,836 111,428 2.46%
  QoQ % 5.35% -0.89% -0.03% 0.55% 0.24% -1.43% -
  Horiz. % 103.70% 98.44% 99.32% 99.35% 98.80% 98.57% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.37 % -2.74 % -11.45 % -8.28 % -4.14 % -4.95 % 0.41 % -
  QoQ % 86.50% 76.07% -38.29% -100.00% 16.36% -1,307.32% -
  Horiz. % -90.24% -668.29% -2,792.68% -2,019.51% -1,009.76% -1,207.32% 100.00%
ROE -0.20 % -0.71 % -12.88 % -6.80 % -2.21 % -1.24 % 0.43 % -
  QoQ % 71.83% 94.49% -89.41% -207.69% -78.23% -388.37% -
  Horiz. % -46.51% -165.12% -2,995.35% -1,581.40% -513.95% -288.37% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.07 11.67 49.50 37.80 25.57 12.33 51.62 -39.90%
  QoQ % 106.26% -76.42% 30.95% 47.83% 107.38% -76.11% -
  Horiz. % 46.63% 22.61% 95.89% 73.23% 49.54% 23.89% 100.00%
EPS -0.09 -0.32 -5.67 -3.13 -1.06 -0.61 0.21 -
  QoQ % 71.88% 94.36% -81.15% -195.28% -73.77% -390.48% -
  Horiz. % -42.86% -152.38% -2,700.00% -1,490.48% -504.76% -290.48% 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 0.4500 0.4500 0.4400 0.4600 0.4800 0.4900 0.4900 -5.52%
  QoQ % 0.00% 2.27% -4.35% -4.17% -2.04% 0.00% -
  Horiz. % 91.84% 91.84% 89.80% 93.88% 97.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.59 9.02 38.59 29.48 19.83 9.54 40.51 -38.42%
  QoQ % 117.18% -76.63% 30.90% 48.66% 107.86% -76.45% -
  Horiz. % 48.36% 22.27% 95.26% 72.77% 48.95% 23.55% 100.00%
EPS -0.07 -0.25 -4.42 -2.44 -0.82 -0.47 0.16 -
  QoQ % 72.00% 94.34% -81.15% -197.56% -74.47% -393.75% -
  Horiz. % -43.75% -156.25% -2,762.50% -1,525.00% -512.50% -293.75% 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 0.3662 0.3477 0.3430 0.3587 0.3722 0.3791 0.3846 -3.22%
  QoQ % 5.32% 1.37% -4.38% -3.63% -1.82% -1.43% -
  Horiz. % 95.22% 90.41% 89.18% 93.27% 96.78% 98.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2800 0.3100 0.4300 0.1000 0.1200 0.1700 0.1200 -
P/RPS 1.16 2.66 0.87 0.26 0.47 1.38 0.23 194.38%
  QoQ % -56.39% 205.75% 234.62% -44.68% -65.94% 500.00% -
  Horiz. % 504.35% 1,156.52% 378.26% 113.04% 204.35% 600.00% 100.00%
P/EPS -311.11 -96.88 -7.58 -3.19 -11.32 -27.87 57.14 -
  QoQ % -221.13% -1,178.10% -137.62% 71.82% 59.38% -148.77% -
  Horiz. % -544.47% -169.55% -13.27% -5.58% -19.81% -48.77% 100.00%
EY -0.32 -1.03 -13.18 -31.30 -8.83 -3.59 1.75 -
  QoQ % 68.93% 92.19% 57.89% -254.47% -145.96% -305.14% -
  Horiz. % -18.29% -58.86% -753.14% -1,788.57% -504.57% -205.14% 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 0.62 0.69 0.98 0.22 0.25 0.35 0.24 88.38%
  QoQ % -10.14% -29.59% 345.45% -12.00% -28.57% 45.83% -
  Horiz. % 258.33% 287.50% 408.33% 91.67% 104.17% 145.83% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.2600 0.2800 0.3500 0.2900 0.1200 0.1250 0.1300 -
P/RPS 1.08 2.40 0.71 0.77 0.47 1.01 0.25 165.49%
  QoQ % -55.00% 238.03% -7.79% 63.83% -53.47% 304.00% -
  Horiz. % 432.00% 960.00% 284.00% 308.00% 188.00% 404.00% 100.00%
P/EPS -288.89 -87.50 -6.17 -9.27 -11.32 -20.49 61.90 -
  QoQ % -230.16% -1,318.15% 33.44% 18.11% 44.75% -133.10% -
  Horiz. % -466.70% -141.36% -9.97% -14.98% -18.29% -33.10% 100.00%
EY -0.35 -1.14 -16.20 -10.79 -8.83 -4.88 1.62 -
  QoQ % 69.30% 92.96% -50.14% -22.20% -80.94% -401.23% -
  Horiz. % -21.60% -70.37% -1,000.00% -666.05% -545.06% -301.23% 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 0.58 0.62 0.80 0.63 0.25 0.26 0.27 66.56%
  QoQ % -6.45% -22.50% 26.98% 152.00% -3.85% -3.70% -
  Horiz. % 214.81% 229.63% 296.30% 233.33% 92.59% 96.30% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers