Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2008-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -2,299.07%    YoY -     48.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 38,085 24,654 11,383 65,825 50,762 34,304 17,905 65.32%
  QoQ % 54.48% 116.59% -82.71% 29.67% 47.98% 91.59% -
  Horiz. % 212.71% 137.69% 63.57% 367.63% 283.51% 191.59% 100.00%
PBT -1,617 -1,389 -1,223 -58,319 -44,682 -30,248 -15,573 -77.88%
  QoQ % -16.41% -13.57% 97.90% -30.52% -47.72% -94.23% -
  Horiz. % 10.38% 8.92% 7.85% 374.49% 286.92% 194.23% 100.00%
Tax 0 0 0 45,484 44,147 30,072 15,513 -
  QoQ % 0.00% 0.00% 0.00% 3.03% 46.80% 93.85% -
  Horiz. % 0.00% 0.00% 0.00% 293.20% 284.58% 193.85% 100.00%
NP -1,617 -1,389 -1,223 -12,835 -535 -176 -60 797.09%
  QoQ % -16.41% -13.57% 90.47% -2,299.07% -203.98% -193.33% -
  Horiz. % 2,695.00% 2,315.00% 2,038.33% 21,391.67% 891.67% 293.33% 100.00%
NP to SH -1,617 -1,389 -1,223 -12,835 -535 -176 -60 797.09%
  QoQ % -16.41% -13.57% 90.47% -2,299.07% -203.98% -193.33% -
  Horiz. % 2,695.00% 2,315.00% 2,038.33% 21,391.67% 891.67% 293.33% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 39,702 26,043 12,606 78,660 51,297 34,480 17,965 69.58%
  QoQ % 52.45% 106.59% -83.97% 53.34% 48.77% 91.93% -
  Horiz. % 221.00% 144.97% 70.17% 437.85% 285.54% 191.93% 100.00%
Net Worth 50,946 51,811 51,784 53,110 65,760 64,899 70,799 -19.68%
  QoQ % -1.67% 0.05% -2.50% -19.24% 1.33% -8.33% -
  Horiz. % 71.96% 73.18% 73.14% 75.01% 92.88% 91.67% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 50,946 51,811 51,784 53,110 65,760 64,899 70,799 -19.68%
  QoQ % -1.67% 0.05% -2.50% -19.24% 1.33% -8.33% -
  Horiz. % 71.96% 73.18% 73.14% 75.01% 92.88% 91.67% 100.00%
NOSH 110,753 110,238 110,180 110,646 111,458 110,000 119,999 -5.20%
  QoQ % 0.47% 0.05% -0.42% -0.73% 1.33% -8.33% -
  Horiz. % 92.29% 91.87% 91.82% 92.21% 92.88% 91.67% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -4.25 % -5.63 % -10.74 % -19.50 % -1.05 % -0.51 % -0.34 % 437.78%
  QoQ % 24.51% 47.58% 44.92% -1,757.14% -105.88% -50.00% -
  Horiz. % 1,250.00% 1,655.88% 3,158.82% 5,735.29% 308.82% 150.00% 100.00%
ROE -3.17 % -2.68 % -2.36 % -24.17 % -0.81 % -0.27 % -0.08 % 1,059.69%
  QoQ % -18.28% -13.56% 90.24% -2,883.95% -200.00% -237.50% -
  Horiz. % 3,962.50% 3,350.00% 2,950.00% 30,212.50% 1,012.50% 337.50% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.39 22.36 10.33 59.49 45.54 31.19 14.92 74.40%
  QoQ % 53.80% 116.46% -82.64% 30.63% 46.01% 109.05% -
  Horiz. % 230.50% 149.87% 69.24% 398.73% 305.23% 209.05% 100.00%
EPS -1.46 -1.26 -1.11 -11.60 -0.48 -0.16 -0.05 846.30%
  QoQ % -15.87% -13.51% 90.43% -2,316.67% -200.00% -220.00% -
  Horiz. % 2,920.00% 2,520.00% 2,220.00% 23,200.00% 960.00% 320.00% 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 0.4600 0.4700 0.4700 0.4800 0.5900 0.5900 0.5900 -15.28%
  QoQ % -2.13% 0.00% -2.08% -18.64% 0.00% 0.00% -
  Horiz. % 77.97% 79.66% 79.66% 81.36% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.82 17.36 8.02 46.36 35.75 24.16 12.61 65.31%
  QoQ % 54.49% 116.46% -82.70% 29.68% 47.97% 91.59% -
  Horiz. % 212.69% 137.67% 63.60% 367.64% 283.51% 191.59% 100.00%
EPS -1.14 -0.98 -0.86 -9.04 -0.38 -0.12 -0.04 831.13%
  QoQ % -16.33% -13.95% 90.49% -2,278.95% -216.67% -200.00% -
  Horiz. % 2,850.00% 2,450.00% 2,150.00% 22,600.00% 950.00% 300.00% 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 0.3588 0.3649 0.3647 0.3741 0.4632 0.4571 0.4987 -19.69%
  QoQ % -1.67% 0.05% -2.51% -19.24% 1.33% -8.34% -
  Horiz. % 71.95% 73.17% 73.13% 75.02% 92.88% 91.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.1400 0.1600 0.1400 0.2300 0.1300 0.2100 0.2900 -
P/RPS 0.41 0.72 1.36 0.39 0.29 0.67 1.94 -64.49%
  QoQ % -43.06% -47.06% 248.72% 34.48% -56.72% -65.46% -
  Horiz. % 21.13% 37.11% 70.10% 20.10% 14.95% 34.54% 100.00%
P/EPS -9.59 -12.70 -12.61 -1.98 -27.08 -131.25 -580.00 -93.49%
  QoQ % 24.49% -0.71% -536.87% 92.69% 79.37% 77.37% -
  Horiz. % 1.65% 2.19% 2.17% 0.34% 4.67% 22.63% 100.00%
EY -10.43 -7.88 -7.93 -50.43 -3.69 -0.76 -0.17 1,451.68%
  QoQ % -32.36% 0.63% 84.28% -1,266.67% -385.53% -347.06% -
  Horiz. % 6,135.29% 4,635.29% 4,664.71% 29,664.71% 2,170.59% 447.06% 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 0.34 0.30 0.48 0.22 0.36 0.49 -27.88%
  QoQ % -11.76% 13.33% -37.50% 118.18% -38.89% -26.53% -
  Horiz. % 61.22% 69.39% 61.22% 97.96% 44.90% 73.47% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 26/05/09 25/02/09 25/11/08 26/08/08 07/07/08 -
Price 0.2000 0.1400 0.1400 0.1700 0.2700 0.2500 0.2000 -
P/RPS 0.58 0.63 1.36 0.29 0.59 0.80 1.34 -42.75%
  QoQ % -7.94% -53.68% 368.97% -50.85% -26.25% -40.30% -
  Horiz. % 43.28% 47.01% 101.49% 21.64% 44.03% 59.70% 100.00%
P/EPS -13.70 -11.11 -12.61 -1.47 -56.25 -156.25 -400.00 -89.43%
  QoQ % -23.31% 11.90% -757.82% 97.39% 64.00% 60.94% -
  Horiz. % 3.42% 2.78% 3.15% 0.37% 14.06% 39.06% 100.00%
EY -7.30 -9.00 -7.93 -68.24 -1.78 -0.64 -0.25 846.30%
  QoQ % 18.89% -13.49% 88.38% -3,733.71% -178.12% -156.00% -
  Horiz. % 2,920.00% 3,600.00% 3,172.00% 27,296.00% 712.00% 256.00% 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 0.43 0.30 0.30 0.35 0.46 0.42 0.34 16.93%
  QoQ % 43.33% 0.00% -14.29% -23.91% 9.52% 23.53% -
  Horiz. % 126.47% 88.24% 88.24% 102.94% 135.29% 123.53% 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.
 


 

153  138  420  1499 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.235-0.02 
 HSI-C5P 0.335-0.005 
 HSI-H6Q 0.295-0.005 
 VS 1.13+0.01 
 HSI-H6N 0.0750.00 
 IMPIANA 0.040.00 
 KOMARK 0.315+0.005 
 KHEESAN 0.360.00 
 DSONIC 0.54+0.015 
Partners & Brokers