Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2007-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -113.04%    YoY -     82.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 72,338 55,752 35,180 16,959 69,814 50,769 33,712 66.13%
  QoQ % 29.75% 58.48% 107.44% -75.71% 37.51% 50.60% -
  Horiz. % 214.58% 165.38% 104.35% 50.31% 207.09% 150.60% 100.00%
PBT -25,399 1,089 148 -137 1,678 -1,360 -1,763 489.20%
  QoQ % -2,432.32% 635.81% 208.03% -108.16% 223.38% 22.86% -
  Horiz. % 1,440.67% -61.77% -8.39% 7.77% -95.18% 77.14% 100.00%
Tax 343 -202 -144 -73 -67 -50 -31 -
  QoQ % 269.80% -40.28% -97.26% -8.96% -34.00% -61.29% -
  Horiz. % -1,106.45% 651.61% 464.52% 235.48% 216.13% 161.29% 100.00%
NP -25,056 887 4 -210 1,611 -1,410 -1,794 477.17%
  QoQ % -2,924.80% 22,075.00% 101.90% -113.04% 214.26% 21.40% -
  Horiz. % 1,396.66% -49.44% -0.22% 11.71% -89.80% 78.60% 100.00%
NP to SH -25,056 887 4 -210 1,611 -1,410 -1,794 477.17%
  QoQ % -2,924.80% 22,075.00% 101.90% -113.04% 214.26% 21.40% -
  Horiz. % 1,396.66% -49.44% -0.22% 11.71% -89.80% 78.60% 100.00%
Tax Rate - % 18.55 % 97.30 % - % 3.99 % - % - % -
  QoQ % 0.00% -80.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 464.91% 2,438.60% 0.00% 100.00% - -
Total Cost 97,394 54,865 35,176 17,169 68,203 52,179 35,506 95.59%
  QoQ % 77.52% 55.97% 104.88% -74.83% 30.71% 46.96% -
  Horiz. % 274.30% 154.52% 99.07% 48.36% 192.09% 146.96% 100.00%
Net Worth 65,267 91,893 90,731 90,509 90,569 88,097 87,485 -17.70%
  QoQ % -28.97% 1.28% 0.24% -0.07% 2.81% 0.70% -
  Horiz. % 74.60% 105.04% 103.71% 103.46% 103.53% 100.70% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 65,267 91,893 90,731 90,509 90,569 88,097 87,485 -17.70%
  QoQ % -28.97% 1.28% 0.24% -0.07% 2.81% 0.70% -
  Horiz. % 74.60% 105.04% 103.71% 103.46% 103.53% 100.70% 100.00%
NOSH 110,622 110,874 110,526 110,526 110,659 111,023 110,740 -0.07%
  QoQ % -0.23% 0.32% 0.00% -0.12% -0.33% 0.26% -
  Horiz. % 99.89% 100.12% 99.81% 99.81% 99.93% 100.26% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -34.64 % 1.59 % 0.01 % -1.24 % 2.31 % -2.78 % -5.32 % 247.51%
  QoQ % -2,278.62% 15,800.00% 100.81% -153.68% 183.09% 47.74% -
  Horiz. % 651.13% -29.89% -0.19% 23.31% -43.42% 52.26% 100.00%
ROE -38.39 % 0.97 % 0.00 % -0.23 % 1.78 % -1.60 % -2.05 % 601.44%
  QoQ % -4,057.73% 0.00% 0.00% -112.92% 211.25% 21.95% -
  Horiz. % 1,872.68% -47.32% -0.00% 11.22% -86.83% 78.05% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 65.39 50.28 31.83 15.34 63.27 45.73 30.44 66.25%
  QoQ % 30.05% 57.96% 107.50% -75.75% 38.36% 50.23% -
  Horiz. % 214.82% 165.18% 104.57% 50.39% 207.85% 150.23% 100.00%
EPS -22.65 0.80 0.00 -0.19 1.46 -1.27 -1.62 477.58%
  QoQ % -2,931.25% 0.00% 0.00% -113.01% 214.96% 21.60% -
  Horiz. % 1,398.15% -49.38% -0.00% 11.73% -90.12% 78.40% 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 0.8288 0.8209 0.8189 0.8208 0.7935 0.7900 -17.64%
  QoQ % -28.81% 0.96% 0.24% -0.23% 3.44% 0.44% -
  Horiz. % 74.68% 104.91% 103.91% 103.66% 103.90% 100.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 50.95 39.27 24.78 11.94 49.17 35.76 23.74 66.15%
  QoQ % 29.74% 58.47% 107.54% -75.72% 37.50% 50.63% -
  Horiz. % 214.62% 165.42% 104.38% 50.29% 207.12% 150.63% 100.00%
EPS -17.65 0.62 0.00 -0.15 1.13 -0.99 -1.26 478.31%
  QoQ % -2,946.77% 0.00% 0.00% -113.27% 214.14% 21.43% -
  Horiz. % 1,400.79% -49.21% -0.00% 11.90% -89.68% 78.57% 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 0.4597 0.6472 0.6390 0.6375 0.6379 0.6205 0.6162 -17.70%
  QoQ % -28.97% 1.28% 0.24% -0.06% 2.80% 0.70% -
  Horiz. % 74.60% 105.03% 103.70% 103.46% 103.52% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.2300 0.2800 0.3200 0.3200 0.3400 0.3100 0.8300 -
P/RPS 0.35 0.56 1.01 2.09 0.54 0.68 2.73 -74.48%
  QoQ % -37.50% -44.55% -51.67% 287.04% -20.59% -75.09% -
  Horiz. % 12.82% 20.51% 37.00% 76.56% 19.78% 24.91% 100.00%
P/EPS -1.02 35.00 8,842.11 -168.42 23.29 -24.41 -51.23 -92.60%
  QoQ % -102.91% -99.60% 5,350.04% -823.14% 195.41% 52.35% -
  Horiz. % 1.99% -68.32% -17,259.63% 328.75% -45.46% 47.65% 100.00%
EY -98.48 2.86 0.01 -0.59 4.29 -4.10 -1.95 1,256.56%
  QoQ % -3,543.36% 28,500.00% 101.69% -113.75% 204.63% -110.26% -
  Horiz. % 5,050.26% -146.67% -0.51% 30.26% -220.00% 210.26% 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 0.39 0.34 0.39 0.39 0.41 0.39 1.05 -48.24%
  QoQ % 14.71% -12.82% 0.00% -4.88% 5.13% -62.86% -
  Horiz. % 37.14% 32.38% 37.14% 37.14% 39.05% 37.14% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/04/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.2400 0.2900 0.2900 0.3100 0.2900 0.3000 0.3100 -
P/RPS 0.37 0.58 0.91 2.02 0.46 0.66 1.02 -49.04%
  QoQ % -36.21% -36.26% -54.95% 339.13% -30.30% -35.29% -
  Horiz. % 36.27% 56.86% 89.22% 198.04% 45.10% 64.71% 100.00%
P/EPS -1.06 36.25 8,013.16 -163.16 19.86 -23.62 -19.14 -85.39%
  QoQ % -102.92% -99.55% 5,011.23% -921.55% 184.08% -23.41% -
  Horiz. % 5.54% -189.39% -41,866.04% 852.46% -103.76% 123.41% 100.00%
EY -94.38 2.76 0.01 -0.61 5.03 -4.23 -5.23 584.38%
  QoQ % -3,519.57% 27,500.00% 101.64% -112.13% 218.91% 19.12% -
  Horiz. % 1,804.59% -52.77% -0.19% 11.66% -96.18% 80.88% 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 0.41 0.35 0.35 0.38 0.35 0.38 0.39 3.38%
  QoQ % 17.14% 0.00% -7.89% 8.57% -7.89% -2.56% -
  Horiz. % 105.13% 89.74% 89.74% 97.44% 89.74% 97.44% 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.
 


 

154  188  529  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12+0.015 
 EKOVEST 0.84+0.04 
 IWCITY 1.04+0.055 
 IMPIANA 0.03-0.005 
 KNM 0.39+0.005 
 KNM-WB 0.255+0.02 
 ARMADA 0.255+0.005 
 NETX 0.0150.00 
 GETS 0.26+0.005 
 DWL 0.665+0.015 
Partners & Brokers