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 - 254,635
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.41 21.89 13.82 6.66 27.42 19.94 13.24 66.13%
  QoQ % 29.79% 58.39% 107.51% -75.71% 37.51% 50.60% -
  Horiz. % 214.58% 165.33% 104.38% 50.30% 207.10% 150.60% 100.00%
EPS -9.84 0.35 0.00 -0.08 0.63 -0.55 -0.70 479.66%
  QoQ % -2,911.43% 0.00% 0.00% -112.70% 214.55% 21.43% -
  Horiz. % 1,405.71% -50.00% -0.00% 11.43% -90.00% 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 0.2563 0.3609 0.3563 0.3554 0.3557 0.3460 0.3436 -17.71%
  QoQ % -28.98% 1.29% 0.25% -0.08% 2.80% 0.70% -
  Horiz. % 74.59% 105.03% 103.70% 103.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers