Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2008-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 07-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     99.76%    YoY -     71.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 65,825 50,762 34,304 17,905 72,338 55,752 35,180 51.56%
  QoQ % 29.67% 47.98% 91.59% -75.25% 29.75% 58.48% -
  Horiz. % 187.11% 144.29% 97.51% 50.90% 205.62% 158.48% 100.00%
PBT -58,319 -44,682 -30,248 -15,573 -25,399 1,089 148 -
  QoQ % -30.52% -47.72% -94.23% 38.69% -2,432.32% 635.81% -
  Horiz. % -39,404.73% -30,190.54% -20,437.84% -10,522.30% -17,161.49% 735.81% 100.00%
Tax 45,484 44,147 30,072 15,513 343 -202 -144 -
  QoQ % 3.03% 46.80% 93.85% 4,422.74% 269.80% -40.28% -
  Horiz. % -31,586.11% -30,657.64% -20,883.33% -10,772.92% -238.19% 140.28% 100.00%
NP -12,835 -535 -176 -60 -25,056 887 4 -
  QoQ % -2,299.07% -203.98% -193.33% 99.76% -2,924.80% 22,075.00% -
  Horiz. % -320,875.00% -13,375.00% -4,400.00% -1,500.00% -626,400.00% 22,175.00% 100.00%
NP to SH -12,835 -535 -176 -60 -25,056 887 4 -
  QoQ % -2,299.07% -203.98% -193.33% 99.76% -2,924.80% 22,075.00% -
  Horiz. % -320,875.00% -13,375.00% -4,400.00% -1,500.00% -626,400.00% 22,175.00% 100.00%
Tax Rate - % - % - % - % - % 18.55 % 97.30 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -80.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 19.06% 100.00%
Total Cost 78,660 51,297 34,480 17,965 97,394 54,865 35,176 70.59%
  QoQ % 53.34% 48.77% 91.93% -81.55% 77.52% 55.97% -
  Horiz. % 223.62% 145.83% 98.02% 51.07% 276.88% 155.97% 100.00%
Net Worth 53,110 65,760 64,899 70,799 65,267 91,893 90,731 -29.91%
  QoQ % -19.24% 1.33% -8.33% 8.48% -28.97% 1.28% -
  Horiz. % 58.54% 72.48% 71.53% 78.03% 71.93% 101.28% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 53,110 65,760 64,899 70,799 65,267 91,893 90,731 -29.91%
  QoQ % -19.24% 1.33% -8.33% 8.48% -28.97% 1.28% -
  Horiz. % 58.54% 72.48% 71.53% 78.03% 71.93% 101.28% 100.00%
NOSH 110,646 111,458 110,000 119,999 110,622 110,874 110,526 0.07%
  QoQ % -0.73% 1.33% -8.33% 8.48% -0.23% 0.32% -
  Horiz. % 100.11% 100.84% 99.52% 108.57% 100.09% 100.32% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.50 % -1.05 % -0.51 % -0.34 % -34.64 % 1.59 % 0.01 % -
  QoQ % -1,757.14% -105.88% -50.00% 99.02% -2,278.62% 15,800.00% -
  Horiz. % -195,000.00% -10,500.00% -5,100.00% -3,400.00% -346,400.00% 15,900.00% 100.00%
ROE -24.17 % -0.81 % -0.27 % -0.08 % -38.39 % 0.97 % 0.00 % -
  QoQ % -2,883.95% -200.00% -237.50% 99.79% -4,057.73% 0.00% -
  Horiz. % -2,491.75% -83.51% -27.84% -8.25% -3,957.73% 100.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 59.49 45.54 31.19 14.92 65.39 50.28 31.83 51.44%
  QoQ % 30.63% 46.01% 109.05% -77.18% 30.05% 57.96% -
  Horiz. % 186.90% 143.07% 97.99% 46.87% 205.44% 157.96% 100.00%
EPS -11.60 -0.48 -0.16 -0.05 -22.65 0.80 0.00 -
  QoQ % -2,316.67% -200.00% -220.00% 99.78% -2,931.25% 0.00% -
  Horiz. % -1,450.00% -60.00% -20.00% -6.25% -2,831.25% 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 0.5900 0.5900 0.5900 0.5900 0.8288 0.8209 -29.96%
  QoQ % -18.64% 0.00% 0.00% 0.00% -28.81% 0.96% -
  Horiz. % 58.47% 71.87% 71.87% 71.87% 71.87% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 46.36 35.75 24.16 12.61 50.95 39.27 24.78 51.54%
  QoQ % 29.68% 47.97% 91.59% -75.25% 29.74% 58.47% -
  Horiz. % 187.09% 144.27% 97.50% 50.89% 205.61% 158.47% 100.00%
EPS -9.04 -0.38 -0.12 -0.04 -17.65 0.62 0.00 -
  QoQ % -2,278.95% -216.67% -200.00% 99.77% -2,946.77% 0.00% -
  Horiz. % -1,458.06% -61.29% -19.35% -6.45% -2,846.77% 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 0.3741 0.4632 0.4571 0.4987 0.4597 0.6472 0.6390 -29.90%
  QoQ % -19.24% 1.33% -8.34% 8.48% -28.97% 1.28% -
  Horiz. % 58.54% 72.49% 71.53% 78.04% 71.94% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.2300 0.1300 0.2100 0.2900 0.2300 0.2800 0.3200 -
P/RPS 0.39 0.29 0.67 1.94 0.35 0.56 1.01 -46.82%
  QoQ % 34.48% -56.72% -65.46% 454.29% -37.50% -44.55% -
  Horiz. % 38.61% 28.71% 66.34% 192.08% 34.65% 55.45% 100.00%
P/EPS -1.98 -27.08 -131.25 -580.00 -1.02 35.00 8,842.11 -
  QoQ % 92.69% 79.37% 77.37% -56,762.74% -102.91% -99.60% -
  Horiz. % -0.02% -0.31% -1.48% -6.56% -0.01% 0.40% 100.00%
EY -50.43 -3.69 -0.76 -0.17 -98.48 2.86 0.01 -
  QoQ % -1,266.67% -385.53% -347.06% 99.83% -3,543.36% 28,500.00% -
  Horiz. % -504,300.00% -36,900.00% -7,600.00% -1,700.00% -984,800.12% 28,600.00% 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 0.48 0.22 0.36 0.49 0.39 0.34 0.39 14.77%
  QoQ % 118.18% -38.89% -26.53% 25.64% 14.71% -12.82% -
  Horiz. % 123.08% 56.41% 92.31% 125.64% 100.00% 87.18% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 -
Price 0.1700 0.2700 0.2500 0.2000 0.2400 0.2900 0.2900 -
P/RPS 0.29 0.59 0.80 1.34 0.37 0.58 0.91 -53.18%
  QoQ % -50.85% -26.25% -40.30% 262.16% -36.21% -36.26% -
  Horiz. % 31.87% 64.84% 87.91% 147.25% 40.66% 63.74% 100.00%
P/EPS -1.47 -56.25 -156.25 -400.00 -1.06 36.25 8,013.16 -
  QoQ % 97.39% 64.00% 60.94% -37,635.85% -102.92% -99.55% -
  Horiz. % -0.02% -0.70% -1.95% -4.99% -0.01% 0.45% 100.00%
EY -68.24 -1.78 -0.64 -0.25 -94.38 2.76 0.01 -
  QoQ % -3,733.71% -178.12% -156.00% 99.74% -3,519.57% 27,500.00% -
  Horiz. % -682,400.00% -17,800.00% -6,400.00% -2,500.00% -943,800.00% 27,600.00% 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 0.35 0.46 0.42 0.34 0.41 0.35 0.35 -
  QoQ % -23.91% 9.52% 23.53% -17.07% 17.14% 0.00% -
  Horiz. % 100.00% 131.43% 120.00% 97.14% 117.14% 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.
 


 

221  308  524  1183 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.255+0.015 
 SAPNRG 0.290.00 
 EKOVEST 0.725-0.045 
 IMPIANA 0.0350.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.24-0.04 
 LAMBO 0.060.00 
Partners & Brokers