Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -81.07%    YoY -     -2,781.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 44,376 27,814 12,803 54,786 41,849 28,156 13,541 120.15%
  QoQ % 59.55% 117.25% -76.63% 30.91% 48.63% 107.93% -
  Horiz. % 327.72% 205.41% 94.55% 404.59% 309.05% 207.93% 100.00%
PBT -642 -104 -351 -5,854 -3,458 -1,167 -670 -2.80%
  QoQ % -517.31% 70.37% 94.00% -69.29% -196.32% -74.18% -
  Horiz. % 95.82% 15.52% 52.39% 873.73% 516.12% 174.18% 100.00%
Tax 0 0 0 -420 -7 0 0 -
  QoQ % 0.00% 0.00% 0.00% -5,900.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 6,000.00% 100.00% - -
NP -642 -104 -351 -6,274 -3,465 -1,167 -670 -2.80%
  QoQ % -517.31% 70.37% 94.41% -81.07% -196.92% -74.18% -
  Horiz. % 95.82% 15.52% 52.39% 936.42% 517.16% 174.18% 100.00%
NP to SH -642 -104 -351 -6,274 -3,465 -1,167 -670 -2.80%
  QoQ % -517.31% 70.37% 94.41% -81.07% -196.92% -74.18% -
  Horiz. % 95.82% 15.52% 52.39% 936.42% 517.16% 174.18% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 45,018 27,918 13,154 61,060 45,314 29,323 14,211 115.24%
  QoQ % 61.25% 112.24% -78.46% 34.75% 54.53% 106.34% -
  Horiz. % 316.78% 196.45% 92.56% 429.67% 318.87% 206.34% 100.00%
Net Worth 49,810 51,999 49,359 48,694 50,923 52,845 53,819 -5.02%
  QoQ % -4.21% 5.35% 1.36% -4.38% -3.64% -1.81% -
  Horiz. % 92.55% 96.62% 91.71% 90.48% 94.62% 98.19% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 49,810 51,999 49,359 48,694 50,923 52,845 53,819 -5.02%
  QoQ % -4.21% 5.35% 1.36% -4.38% -3.64% -1.81% -
  Horiz. % 92.55% 96.62% 91.71% 90.48% 94.62% 98.19% 100.00%
NOSH 110,689 115,555 109,687 110,670 110,702 110,094 109,836 0.52%
  QoQ % -4.21% 5.35% -0.89% -0.03% 0.55% 0.24% -
  Horiz. % 100.78% 105.21% 99.86% 100.76% 100.79% 100.24% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.45 % -0.37 % -2.74 % -11.45 % -8.28 % -4.14 % -4.95 % -55.79%
  QoQ % -291.89% 86.50% 76.07% -38.29% -100.00% 16.36% -
  Horiz. % 29.29% 7.47% 55.35% 231.31% 167.27% 83.64% 100.00%
ROE -1.29 % -0.20 % -0.71 % -12.88 % -6.80 % -2.21 % -1.24 % 2.66%
  QoQ % -545.00% 71.83% 94.49% -89.41% -207.69% -78.23% -
  Horiz. % 104.03% 16.13% 57.26% 1,038.71% 548.39% 178.23% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.09 24.07 11.67 49.50 37.80 25.57 12.33 119.00%
  QoQ % 66.56% 106.26% -76.42% 30.95% 47.83% 107.38% -
  Horiz. % 325.14% 195.21% 94.65% 401.46% 306.57% 207.38% 100.00%
EPS -0.58 -0.09 -0.32 -5.67 -3.13 -1.06 -0.61 -3.30%
  QoQ % -544.44% 71.88% 94.36% -81.15% -195.28% -73.77% -
  Horiz. % 95.08% 14.75% 52.46% 929.51% 513.11% 173.77% 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 0.4500 0.4400 0.4600 0.4800 0.4900 -5.50%
  QoQ % 0.00% 0.00% 2.27% -4.35% -4.17% -2.04% -
  Horiz. % 91.84% 91.84% 91.84% 89.80% 93.88% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.26 19.59 9.02 38.59 29.48 19.83 9.54 120.13%
  QoQ % 59.57% 117.18% -76.63% 30.90% 48.66% 107.86% -
  Horiz. % 327.67% 205.35% 94.55% 404.51% 309.01% 207.86% 100.00%
EPS -0.45 -0.07 -0.25 -4.42 -2.44 -0.82 -0.47 -2.85%
  QoQ % -542.86% 72.00% 94.34% -81.15% -197.56% -74.47% -
  Horiz. % 95.74% 14.89% 53.19% 940.43% 519.15% 174.47% 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 0.3508 0.3662 0.3477 0.3430 0.3587 0.3722 0.3791 -5.03%
  QoQ % -4.21% 5.32% 1.37% -4.38% -3.63% -1.82% -
  Horiz. % 92.53% 96.60% 91.72% 90.48% 94.62% 98.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2500 0.2800 0.3100 0.4300 0.1000 0.1200 0.1700 -
P/RPS 0.62 1.16 2.66 0.87 0.26 0.47 1.38 -41.25%
  QoQ % -46.55% -56.39% 205.75% 234.62% -44.68% -65.94% -
  Horiz. % 44.93% 84.06% 192.75% 63.04% 18.84% 34.06% 100.00%
P/EPS -43.10 -311.11 -96.88 -7.58 -3.19 -11.32 -27.87 33.62%
  QoQ % 86.15% -221.13% -1,178.10% -137.62% 71.82% 59.38% -
  Horiz. % 154.65% 1,116.29% 347.61% 27.20% 11.45% 40.62% 100.00%
EY -2.32 -0.32 -1.03 -13.18 -31.30 -8.83 -3.59 -25.19%
  QoQ % -625.00% 68.93% 92.19% 57.89% -254.47% -145.96% -
  Horiz. % 64.62% 8.91% 28.69% 367.13% 871.87% 245.96% 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 0.56 0.62 0.69 0.98 0.22 0.25 0.35 36.68%
  QoQ % -9.68% -10.14% -29.59% 345.45% -12.00% -28.57% -
  Horiz. % 160.00% 177.14% 197.14% 280.00% 62.86% 71.43% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 23/05/12 29/02/12 29/11/11 25/08/11 27/05/11 -
Price 0.2400 0.2600 0.2800 0.3500 0.2900 0.1200 0.1250 -
P/RPS 0.60 1.08 2.40 0.71 0.77 0.47 1.01 -29.27%
  QoQ % -44.44% -55.00% 238.03% -7.79% 63.83% -53.47% -
  Horiz. % 59.41% 106.93% 237.62% 70.30% 76.24% 46.53% 100.00%
P/EPS -41.38 -288.89 -87.50 -6.17 -9.27 -11.32 -20.49 59.57%
  QoQ % 85.68% -230.16% -1,318.15% 33.44% 18.11% 44.75% -
  Horiz. % 201.95% 1,409.91% 427.04% 30.11% 45.24% 55.25% 100.00%
EY -2.42 -0.35 -1.14 -16.20 -10.79 -8.83 -4.88 -37.27%
  QoQ % -591.43% 69.30% 92.96% -50.14% -22.20% -80.94% -
  Horiz. % 49.59% 7.17% 23.36% 331.97% 221.11% 180.94% 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 0.53 0.58 0.62 0.80 0.63 0.25 0.26 60.56%
  QoQ % -8.62% -6.45% -22.50% 26.98% 152.00% -3.85% -
  Horiz. % 203.85% 223.08% 238.46% 307.69% 242.31% 96.15% 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.
 


 

1856 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers