Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     200.19%    YoY -     112.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,600 30,287 14,232 52,574 38,085 24,654 11,383 144.60%
  QoQ % 43.96% 112.81% -72.93% 38.04% 54.48% 116.59% -
  Horiz. % 383.03% 266.07% 125.03% 461.86% 334.58% 216.59% 100.00%
PBT -1,350 -536 -468 1,556 -1,617 -1,389 -1,223 6.80%
  QoQ % -151.87% -14.53% -130.08% 196.23% -16.41% -13.57% -
  Horiz. % 110.38% 43.83% 38.27% -127.23% 132.22% 113.57% 100.00%
Tax 0 0 0 64 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -1,350 -536 -468 1,620 -1,617 -1,389 -1,223 6.80%
  QoQ % -151.87% -14.53% -128.89% 200.19% -16.41% -13.57% -
  Horiz. % 110.38% 43.83% 38.27% -132.46% 132.22% 113.57% 100.00%
NP to SH -1,350 -536 -468 1,620 -1,617 -1,389 -1,223 6.80%
  QoQ % -151.87% -14.53% -128.89% 200.19% -16.41% -13.57% -
  Horiz. % 110.38% 43.83% 38.27% -132.46% 132.22% 113.57% 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% 100.00% - - -
Total Cost 44,950 30,823 14,700 50,954 39,702 26,043 12,606 133.22%
  QoQ % 45.83% 109.68% -71.15% 28.34% 52.45% 106.59% -
  Horiz. % 356.58% 244.51% 116.61% 404.20% 314.95% 206.59% 100.00%
Net Worth 53,114 54,716 54,600 54,369 50,946 51,811 51,784 1.70%
  QoQ % -2.93% 0.21% 0.42% 6.72% -1.67% 0.05% -
  Horiz. % 102.57% 105.66% 105.44% 104.99% 98.38% 100.05% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 53,114 54,716 54,600 54,369 50,946 51,811 51,784 1.70%
  QoQ % -2.93% 0.21% 0.42% 6.72% -1.67% 0.05% -
  Horiz. % 102.57% 105.66% 105.44% 104.99% 98.38% 100.05% 100.00%
NOSH 110,655 111,666 111,428 110,958 110,753 110,238 110,180 0.29%
  QoQ % -0.91% 0.21% 0.42% 0.19% 0.47% 0.05% -
  Horiz. % 100.43% 101.35% 101.13% 100.71% 100.52% 100.05% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.10 % -1.77 % -3.29 % 3.08 % -4.25 % -5.63 % -10.74 % -56.29%
  QoQ % -75.14% 46.20% -206.82% 172.47% 24.51% 47.58% -
  Horiz. % 28.86% 16.48% 30.63% -28.68% 39.57% 52.42% 100.00%
ROE -2.54 % -0.98 % -0.86 % 2.98 % -3.17 % -2.68 % -2.36 % 5.02%
  QoQ % -159.18% -13.95% -128.86% 194.01% -18.28% -13.56% -
  Horiz. % 107.63% 41.53% 36.44% -126.27% 134.32% 113.56% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.40 27.12 12.77 47.38 34.39 22.36 10.33 143.92%
  QoQ % 45.28% 112.37% -73.05% 37.77% 53.80% 116.46% -
  Horiz. % 381.41% 262.54% 123.62% 458.66% 332.91% 216.46% 100.00%
EPS -1.22 -0.48 -0.42 1.46 -1.46 -1.26 -1.11 6.50%
  QoQ % -154.17% -14.29% -128.77% 200.00% -15.87% -13.51% -
  Horiz. % 109.91% 43.24% 37.84% -131.53% 131.53% 113.51% 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 0.4900 0.4600 0.4700 0.4700 1.41%
  QoQ % -2.04% 0.00% 0.00% 6.52% -2.13% 0.00% -
  Horiz. % 102.13% 104.26% 104.26% 104.26% 97.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.71 21.33 10.02 37.03 26.82 17.36 8.02 144.56%
  QoQ % 43.98% 112.87% -72.94% 38.07% 54.49% 116.46% -
  Horiz. % 382.92% 265.96% 124.94% 461.72% 334.41% 216.46% 100.00%
EPS -0.95 -0.38 -0.33 1.14 -1.14 -0.98 -0.86 6.85%
  QoQ % -150.00% -15.15% -128.95% 200.00% -16.33% -13.95% -
  Horiz. % 110.47% 44.19% 38.37% -132.56% 132.56% 113.95% 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 0.3741 0.3854 0.3846 0.3829 0.3588 0.3649 0.3647 1.71%
  QoQ % -2.93% 0.21% 0.44% 6.72% -1.67% 0.05% -
  Horiz. % 102.58% 105.68% 105.46% 104.99% 98.38% 100.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1400 0.1600 0.1700 0.1600 0.1400 0.1600 0.1400 -
P/RPS 0.36 0.59 1.33 0.34 0.41 0.72 1.36 -58.74%
  QoQ % -38.98% -55.64% 291.18% -17.07% -43.06% -47.06% -
  Horiz. % 26.47% 43.38% 97.79% 25.00% 30.15% 52.94% 100.00%
P/EPS -11.48 -33.33 -40.48 10.96 -9.59 -12.70 -12.61 -6.06%
  QoQ % 65.56% 17.66% -469.34% 214.29% 24.49% -0.71% -
  Horiz. % 91.04% 264.31% 321.02% -86.92% 76.05% 100.71% 100.00%
EY -8.71 -3.00 -2.47 9.13 -10.43 -7.88 -7.93 6.45%
  QoQ % -190.33% -21.46% -127.05% 187.54% -32.36% 0.63% -
  Horiz. % 109.84% 37.83% 31.15% -115.13% 131.53% 99.37% 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 0.29 0.33 0.35 0.33 0.30 0.34 0.30 -2.23%
  QoQ % -12.12% -5.71% 6.06% 10.00% -11.76% 13.33% -
  Horiz. % 96.67% 110.00% 116.67% 110.00% 100.00% 113.33% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 08/09/10 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 -
Price 0.1200 0.1400 0.1600 0.1500 0.2000 0.1400 0.1400 -
P/RPS 0.30 0.52 1.25 0.32 0.58 0.63 1.36 -63.46%
  QoQ % -42.31% -58.40% 290.62% -44.83% -7.94% -53.68% -
  Horiz. % 22.06% 38.24% 91.91% 23.53% 42.65% 46.32% 100.00%
P/EPS -9.84 -29.17 -38.10 10.27 -13.70 -11.11 -12.61 -15.23%
  QoQ % 66.27% 23.44% -470.98% 174.96% -23.31% 11.90% -
  Horiz. % 78.03% 231.32% 302.14% -81.44% 108.64% 88.10% 100.00%
EY -10.17 -3.43 -2.63 9.73 -7.30 -9.00 -7.93 18.02%
  QoQ % -196.50% -30.42% -127.03% 233.29% 18.89% -13.49% -
  Horiz. % 128.25% 43.25% 33.17% -122.70% 92.06% 113.49% 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 0.29 0.33 0.31 0.43 0.30 0.30 -11.44%
  QoQ % -13.79% -12.12% 6.45% -27.91% 43.33% 0.00% -
  Horiz. % 83.33% 96.67% 110.00% 103.33% 143.33% 100.00% 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.
 


 

302  138  531  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.05+0.015 
 SAPNRG 0.315+0.015 
 NETX 0.0150.00 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.215+0.075 
 HSI-C5P 0.355+0.06 
 KNM-WB 0.29+0.025 
Partners & Brokers