Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     117.33%    YoY -     -85.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 41,849 28,156 13,541 57,518 43,600 30,287 14,232 105.11%
  QoQ % 48.63% 107.93% -76.46% 31.92% 43.96% 112.81% -
  Horiz. % 294.05% 197.84% 95.14% 404.15% 306.35% 212.81% 100.00%
PBT -3,458 -1,167 -670 -1,150 -1,350 -536 -468 278.90%
  QoQ % -196.32% -74.18% 41.74% 14.81% -151.87% -14.53% -
  Horiz. % 738.89% 249.36% 143.16% 245.73% 288.46% 114.53% 100.00%
Tax -7 0 0 1,384 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.51% 0.00% 0.00% 100.00% - - -
NP -3,465 -1,167 -670 234 -1,350 -536 -468 279.41%
  QoQ % -196.92% -74.18% -386.32% 117.33% -151.87% -14.53% -
  Horiz. % 740.38% 249.36% 143.16% -50.00% 288.46% 114.53% 100.00%
NP to SH -3,465 -1,167 -670 234 -1,350 -536 -468 279.41%
  QoQ % -196.92% -74.18% -386.32% 117.33% -151.87% -14.53% -
  Horiz. % 740.38% 249.36% 143.16% -50.00% 288.46% 114.53% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 45,314 29,323 14,211 57,284 44,950 30,823 14,700 111.66%
  QoQ % 54.53% 106.34% -75.19% 27.44% 45.83% 109.68% -
  Horiz. % 308.26% 199.48% 96.67% 389.69% 305.78% 209.68% 100.00%
Net Worth 50,923 52,845 53,819 54,600 53,114 54,716 54,600 -4.54%
  QoQ % -3.64% -1.81% -1.43% 2.80% -2.93% 0.21% -
  Horiz. % 93.27% 96.79% 98.57% 100.00% 97.28% 100.21% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 50,923 52,845 53,819 54,600 53,114 54,716 54,600 -4.54%
  QoQ % -3.64% -1.81% -1.43% 2.80% -2.93% 0.21% -
  Horiz. % 93.27% 96.79% 98.57% 100.00% 97.28% 100.21% 100.00%
NOSH 110,702 110,094 109,836 111,428 110,655 111,666 111,428 -0.43%
  QoQ % 0.55% 0.24% -1.43% 0.70% -0.91% 0.21% -
  Horiz. % 99.35% 98.80% 98.57% 100.00% 99.31% 100.21% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -8.28 % -4.14 % -4.95 % 0.41 % -3.10 % -1.77 % -3.29 % 84.92%
  QoQ % -100.00% 16.36% -1,307.32% 113.23% -75.14% 46.20% -
  Horiz. % 251.67% 125.84% 150.46% -12.46% 94.22% 53.80% 100.00%
ROE -6.80 % -2.21 % -1.24 % 0.43 % -2.54 % -0.98 % -0.86 % 296.39%
  QoQ % -207.69% -78.23% -388.37% 116.93% -159.18% -13.95% -
  Horiz. % 790.70% 256.98% 144.19% -50.00% 295.35% 113.95% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.80 25.57 12.33 51.62 39.40 27.12 12.77 106.02%
  QoQ % 47.83% 107.38% -76.11% 31.02% 45.28% 112.37% -
  Horiz. % 296.01% 200.23% 96.55% 404.23% 308.54% 212.37% 100.00%
EPS -3.13 -1.06 -0.61 0.21 -1.22 -0.48 -0.42 281.07%
  QoQ % -195.28% -73.77% -390.48% 117.21% -154.17% -14.29% -
  Horiz. % 745.24% 252.38% 145.24% -50.00% 290.48% 114.29% 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 0.4800 0.4900 0.4900 0.4800 0.4900 0.4900 -4.12%
  QoQ % -4.17% -2.04% 0.00% 2.08% -2.04% 0.00% -
  Horiz. % 93.88% 97.96% 100.00% 100.00% 97.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.48 19.83 9.54 40.51 30.71 21.33 10.02 105.19%
  QoQ % 48.66% 107.86% -76.45% 31.91% 43.98% 112.87% -
  Horiz. % 294.21% 197.90% 95.21% 404.29% 306.49% 212.87% 100.00%
EPS -2.44 -0.82 -0.47 0.16 -0.95 -0.38 -0.33 279.07%
  QoQ % -197.56% -74.47% -393.75% 116.84% -150.00% -15.15% -
  Horiz. % 739.39% 248.48% 142.42% -48.48% 287.88% 115.15% 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 0.3587 0.3722 0.3791 0.3846 0.3741 0.3854 0.3846 -4.54%
  QoQ % -3.63% -1.82% -1.43% 2.81% -2.93% 0.21% -
  Horiz. % 93.27% 96.78% 98.57% 100.00% 97.27% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1000 0.1200 0.1700 0.1200 0.1400 0.1600 0.1700 -
P/RPS 0.26 0.47 1.38 0.23 0.36 0.59 1.33 -66.28%
  QoQ % -44.68% -65.94% 500.00% -36.11% -38.98% -55.64% -
  Horiz. % 19.55% 35.34% 103.76% 17.29% 27.07% 44.36% 100.00%
P/EPS -3.19 -11.32 -27.87 57.14 -11.48 -33.33 -40.48 -81.59%
  QoQ % 71.82% 59.38% -148.77% 597.74% 65.56% 17.66% -
  Horiz. % 7.88% 27.96% 68.85% -141.16% 28.36% 82.34% 100.00%
EY -31.30 -8.83 -3.59 1.75 -8.71 -3.00 -2.47 442.70%
  QoQ % -254.47% -145.96% -305.14% 120.09% -190.33% -21.46% -
  Horiz. % 1,267.21% 357.49% 145.34% -70.85% 352.63% 121.46% 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 0.25 0.35 0.24 0.29 0.33 0.35 -26.60%
  QoQ % -12.00% -28.57% 45.83% -17.24% -12.12% -5.71% -
  Horiz. % 62.86% 71.43% 100.00% 68.57% 82.86% 94.29% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 -
Price 0.2900 0.1200 0.1250 0.1300 0.1200 0.1400 0.1600 -
P/RPS 0.77 0.47 1.01 0.25 0.30 0.52 1.25 -27.58%
  QoQ % 63.83% -53.47% 304.00% -16.67% -42.31% -58.40% -
  Horiz. % 61.60% 37.60% 80.80% 20.00% 24.00% 41.60% 100.00%
P/EPS -9.27 -11.32 -20.49 61.90 -9.84 -29.17 -38.10 -60.99%
  QoQ % 18.11% 44.75% -133.10% 729.07% 66.27% 23.44% -
  Horiz. % 24.33% 29.71% 53.78% -162.47% 25.83% 76.56% 100.00%
EY -10.79 -8.83 -4.88 1.62 -10.17 -3.43 -2.63 156.06%
  QoQ % -22.20% -80.94% -401.23% 115.93% -196.50% -30.42% -
  Horiz. % 410.27% 335.74% 185.55% -61.60% 386.69% 130.42% 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 0.63 0.25 0.26 0.27 0.25 0.29 0.33 53.83%
  QoQ % 152.00% -3.85% -3.70% 8.00% -13.79% -12.12% -
  Horiz. % 190.91% 75.76% 78.79% 81.82% 75.76% 87.88% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers