Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2007-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -2,924.80%    YoY -     -1,655.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 50,762 34,304 17,905 72,338 55,752 35,180 16,959 107.28%
  QoQ % 47.98% 91.59% -75.25% 29.75% 58.48% 107.44% -
  Horiz. % 299.32% 202.28% 105.58% 426.55% 328.75% 207.44% 100.00%
PBT -44,682 -30,248 -15,573 -25,399 1,089 148 -137 4,588.46%
  QoQ % -47.72% -94.23% 38.69% -2,432.32% 635.81% 208.03% -
  Horiz. % 32,614.60% 22,078.83% 11,367.15% 18,539.42% -794.89% -108.03% 100.00%
Tax 44,147 30,072 15,513 343 -202 -144 -73 -
  QoQ % 46.80% 93.85% 4,422.74% 269.80% -40.28% -97.26% -
  Horiz. % -60,475.34% -41,194.52% -21,250.69% -469.86% 276.71% 197.26% 100.00%
NP -535 -176 -60 -25,056 887 4 -210 86.22%
  QoQ % -203.98% -193.33% 99.76% -2,924.80% 22,075.00% 101.90% -
  Horiz. % 254.76% 83.81% 28.57% 11,931.43% -422.38% -1.90% 100.00%
NP to SH -535 -176 -60 -25,056 887 4 -210 86.22%
  QoQ % -203.98% -193.33% 99.76% -2,924.80% 22,075.00% 101.90% -
  Horiz. % 254.76% 83.81% 28.57% 11,931.43% -422.38% -1.90% 100.00%
Tax Rate - % - % - % - % 18.55 % 97.30 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -80.94% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 19.06% 100.00% -
Total Cost 51,297 34,480 17,965 97,394 54,865 35,176 17,169 107.03%
  QoQ % 48.77% 91.93% -81.55% 77.52% 55.97% 104.88% -
  Horiz. % 298.78% 200.83% 104.64% 567.27% 319.56% 204.88% 100.00%
Net Worth 65,760 64,899 70,799 65,267 91,893 90,731 90,509 -19.13%
  QoQ % 1.33% -8.33% 8.48% -28.97% 1.28% 0.24% -
  Horiz. % 72.66% 71.70% 78.22% 72.11% 101.53% 100.24% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 65,760 64,899 70,799 65,267 91,893 90,731 90,509 -19.13%
  QoQ % 1.33% -8.33% 8.48% -28.97% 1.28% 0.24% -
  Horiz. % 72.66% 71.70% 78.22% 72.11% 101.53% 100.24% 100.00%
NOSH 111,458 110,000 119,999 110,622 110,874 110,526 110,526 0.56%
  QoQ % 1.33% -8.33% 8.48% -0.23% 0.32% 0.00% -
  Horiz. % 100.84% 99.52% 108.57% 100.09% 100.32% 100.00% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.05 % -0.51 % -0.34 % -34.64 % 1.59 % 0.01 % -1.24 % -10.47%
  QoQ % -105.88% -50.00% 99.02% -2,278.62% 15,800.00% 100.81% -
  Horiz. % 84.68% 41.13% 27.42% 2,793.55% -128.23% -0.81% 100.00%
ROE -0.81 % -0.27 % -0.08 % -38.39 % 0.97 % 0.00 % -0.23 % 130.95%
  QoQ % -200.00% -237.50% 99.79% -4,057.73% 0.00% 0.00% -
  Horiz. % 352.17% 117.39% 34.78% 16,691.30% -421.74% -0.00% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.54 31.19 14.92 65.39 50.28 31.83 15.34 106.15%
  QoQ % 46.01% 109.05% -77.18% 30.05% 57.96% 107.50% -
  Horiz. % 296.87% 203.32% 97.26% 426.27% 327.77% 207.50% 100.00%
EPS -0.48 -0.16 -0.05 -22.65 0.80 0.00 -0.19 85.18%
  QoQ % -200.00% -220.00% 99.78% -2,931.25% 0.00% 0.00% -
  Horiz. % 252.63% 84.21% 26.32% 11,921.05% -421.05% -0.00% 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 0.5900 0.5900 0.5900 0.5900 0.8288 0.8209 0.8189 -19.58%
  QoQ % 0.00% 0.00% 0.00% -28.81% 0.96% 0.24% -
  Horiz. % 72.05% 72.05% 72.05% 72.05% 101.21% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.75 24.16 12.61 50.95 39.27 24.78 11.94 107.32%
  QoQ % 47.97% 91.59% -75.25% 29.74% 58.47% 107.54% -
  Horiz. % 299.41% 202.35% 105.61% 426.72% 328.89% 207.54% 100.00%
EPS -0.38 -0.12 -0.04 -17.65 0.62 0.00 -0.15 85.52%
  QoQ % -216.67% -200.00% 99.77% -2,946.77% 0.00% 0.00% -
  Horiz. % 253.33% 80.00% 26.67% 11,766.67% -413.33% -0.00% 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 0.4632 0.4571 0.4987 0.4597 0.6472 0.6390 0.6375 -19.13%
  QoQ % 1.33% -8.34% 8.48% -28.97% 1.28% 0.24% -
  Horiz. % 72.66% 71.70% 78.23% 72.11% 101.52% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.1300 0.2100 0.2900 0.2300 0.2800 0.3200 0.3200 -
P/RPS 0.29 0.67 1.94 0.35 0.56 1.01 2.09 -73.10%
  QoQ % -56.72% -65.46% 454.29% -37.50% -44.55% -51.67% -
  Horiz. % 13.88% 32.06% 92.82% 16.75% 26.79% 48.33% 100.00%
P/EPS -27.08 -131.25 -580.00 -1.02 35.00 8,842.11 -168.42 -70.33%
  QoQ % 79.37% 77.37% -56,762.74% -102.91% -99.60% 5,350.04% -
  Horiz. % 16.08% 77.93% 344.38% 0.61% -20.78% -5,250.04% 100.00%
EY -3.69 -0.76 -0.17 -98.48 2.86 0.01 -0.59 238.32%
  QoQ % -385.53% -347.06% 99.83% -3,543.36% 28,500.00% 101.69% -
  Horiz. % 625.42% 128.81% 28.81% 16,691.53% -484.75% -1.69% 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 0.22 0.36 0.49 0.39 0.34 0.39 0.39 -31.66%
  QoQ % -38.89% -26.53% 25.64% 14.71% -12.82% 0.00% -
  Horiz. % 56.41% 92.31% 125.64% 100.00% 87.18% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 30/05/07 -
Price 0.2700 0.2500 0.2000 0.2400 0.2900 0.2900 0.3100 -
P/RPS 0.59 0.80 1.34 0.37 0.58 0.91 2.02 -55.88%
  QoQ % -26.25% -40.30% 262.16% -36.21% -36.26% -54.95% -
  Horiz. % 29.21% 39.60% 66.34% 18.32% 28.71% 45.05% 100.00%
P/EPS -56.25 -156.25 -400.00 -1.06 36.25 8,013.16 -163.16 -50.74%
  QoQ % 64.00% 60.94% -37,635.85% -102.92% -99.55% 5,011.23% -
  Horiz. % 34.48% 95.76% 245.16% 0.65% -22.22% -4,911.23% 100.00%
EY -1.78 -0.64 -0.25 -94.38 2.76 0.01 -0.61 103.80%
  QoQ % -178.12% -156.00% 99.74% -3,519.57% 27,500.00% 101.64% -
  Horiz. % 291.80% 104.92% 40.98% 15,472.13% -452.46% -1.64% 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 0.46 0.42 0.34 0.41 0.35 0.35 0.38 13.54%
  QoQ % 9.52% 23.53% -17.07% 17.14% 0.00% -7.89% -
  Horiz. % 121.05% 110.53% 89.47% 107.89% 92.11% 92.11% 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.
 


 

1992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.240.00 
 UCREST 0.1150.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.540.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.2150.00 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. Report: Najib claims signed SD to back new government but with condition save malaysia!!!
Partners & Brokers