Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2009-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     90.47%    YoY -     -1,938.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 52,574 38,085 24,654 11,383 65,825 50,762 34,304 32.82%
  QoQ % 38.04% 54.48% 116.59% -82.71% 29.67% 47.98% -
  Horiz. % 153.26% 111.02% 71.87% 33.18% 191.89% 147.98% 100.00%
PBT 1,556 -1,617 -1,389 -1,223 -58,319 -44,682 -30,248 -
  QoQ % 196.23% -16.41% -13.57% 97.90% -30.52% -47.72% -
  Horiz. % -5.14% 5.35% 4.59% 4.04% 192.80% 147.72% 100.00%
Tax 64 0 0 0 45,484 44,147 30,072 -98.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.03% 46.80% -
  Horiz. % 0.21% 0.00% 0.00% 0.00% 151.25% 146.80% 100.00%
NP 1,620 -1,617 -1,389 -1,223 -12,835 -535 -176 -
  QoQ % 200.19% -16.41% -13.57% 90.47% -2,299.07% -203.98% -
  Horiz. % -920.45% 918.75% 789.20% 694.89% 7,292.61% 303.98% 100.00%
NP to SH 1,620 -1,617 -1,389 -1,223 -12,835 -535 -176 -
  QoQ % 200.19% -16.41% -13.57% 90.47% -2,299.07% -203.98% -
  Horiz. % -920.45% 918.75% 789.20% 694.89% 7,292.61% 303.98% 100.00%
Tax Rate -4.11 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 50,954 39,702 26,043 12,606 78,660 51,297 34,480 29.65%
  QoQ % 28.34% 52.45% 106.59% -83.97% 53.34% 48.77% -
  Horiz. % 147.78% 115.15% 75.53% 36.56% 228.13% 148.77% 100.00%
Net Worth 54,369 50,946 51,811 51,784 53,110 65,760 64,899 -11.10%
  QoQ % 6.72% -1.67% 0.05% -2.50% -19.24% 1.33% -
  Horiz. % 83.77% 78.50% 79.83% 79.79% 81.83% 101.33% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 54,369 50,946 51,811 51,784 53,110 65,760 64,899 -11.10%
  QoQ % 6.72% -1.67% 0.05% -2.50% -19.24% 1.33% -
  Horiz. % 83.77% 78.50% 79.83% 79.79% 81.83% 101.33% 100.00%
NOSH 110,958 110,753 110,238 110,180 110,646 111,458 110,000 0.58%
  QoQ % 0.19% 0.47% 0.05% -0.42% -0.73% 1.33% -
  Horiz. % 100.87% 100.68% 100.22% 100.16% 100.59% 101.33% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.08 % -4.25 % -5.63 % -10.74 % -19.50 % -1.05 % -0.51 % -
  QoQ % 172.47% 24.51% 47.58% 44.92% -1,757.14% -105.88% -
  Horiz. % -603.92% 833.33% 1,103.92% 2,105.88% 3,823.53% 205.88% 100.00%
ROE 2.98 % -3.17 % -2.68 % -2.36 % -24.17 % -0.81 % -0.27 % -
  QoQ % 194.01% -18.28% -13.56% 90.24% -2,883.95% -200.00% -
  Horiz. % -1,103.70% 1,174.07% 992.59% 874.07% 8,951.85% 300.00% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.38 34.39 22.36 10.33 59.49 45.54 31.19 32.05%
  QoQ % 37.77% 53.80% 116.46% -82.64% 30.63% 46.01% -
  Horiz. % 151.91% 110.26% 71.69% 33.12% 190.73% 146.01% 100.00%
EPS 1.46 -1.46 -1.26 -1.11 -11.60 -0.48 -0.16 -
  QoQ % 200.00% -15.87% -13.51% 90.43% -2,316.67% -200.00% -
  Horiz. % -912.50% 912.50% 787.50% 693.75% 7,250.00% 300.00% 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 0.4900 0.4600 0.4700 0.4700 0.4800 0.5900 0.5900 -11.62%
  QoQ % 6.52% -2.13% 0.00% -2.08% -18.64% 0.00% -
  Horiz. % 83.05% 77.97% 79.66% 79.66% 81.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.03 26.82 17.36 8.02 46.36 35.75 24.16 32.83%
  QoQ % 38.07% 54.49% 116.46% -82.70% 29.68% 47.97% -
  Horiz. % 153.27% 111.01% 71.85% 33.20% 191.89% 147.97% 100.00%
EPS 1.14 -1.14 -0.98 -0.86 -9.04 -0.38 -0.12 -
  QoQ % 200.00% -16.33% -13.95% 90.49% -2,278.95% -216.67% -
  Horiz. % -950.00% 950.00% 816.67% 716.67% 7,533.33% 316.67% 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 0.3829 0.3588 0.3649 0.3647 0.3741 0.4632 0.4571 -11.11%
  QoQ % 6.72% -1.67% 0.05% -2.51% -19.24% 1.33% -
  Horiz. % 83.77% 78.49% 79.83% 79.79% 81.84% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.1600 0.1400 0.1600 0.1400 0.2300 0.1300 0.2100 -
P/RPS 0.34 0.41 0.72 1.36 0.39 0.29 0.67 -36.30%
  QoQ % -17.07% -43.06% -47.06% 248.72% 34.48% -56.72% -
  Horiz. % 50.75% 61.19% 107.46% 202.99% 58.21% 43.28% 100.00%
P/EPS 10.96 -9.59 -12.70 -12.61 -1.98 -27.08 -131.25 -
  QoQ % 214.29% 24.49% -0.71% -536.87% 92.69% 79.37% -
  Horiz. % -8.35% 7.31% 9.68% 9.61% 1.51% 20.63% 100.00%
EY 9.13 -10.43 -7.88 -7.93 -50.43 -3.69 -0.76 -
  QoQ % 187.54% -32.36% 0.63% 84.28% -1,266.67% -385.53% -
  Horiz. % -1,201.32% 1,372.37% 1,036.84% 1,043.42% 6,635.53% 485.53% 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 0.33 0.30 0.34 0.30 0.48 0.22 0.36 -5.62%
  QoQ % 10.00% -11.76% 13.33% -37.50% 118.18% -38.89% -
  Horiz. % 91.67% 83.33% 94.44% 83.33% 133.33% 61.11% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 26/05/09 25/02/09 25/11/08 26/08/08 -
Price 0.1500 0.2000 0.1400 0.1400 0.1700 0.2700 0.2500 -
P/RPS 0.32 0.58 0.63 1.36 0.29 0.59 0.80 -45.62%
  QoQ % -44.83% -7.94% -53.68% 368.97% -50.85% -26.25% -
  Horiz. % 40.00% 72.50% 78.75% 170.00% 36.25% 73.75% 100.00%
P/EPS 10.27 -13.70 -11.11 -12.61 -1.47 -56.25 -156.25 -
  QoQ % 174.96% -23.31% 11.90% -757.82% 97.39% 64.00% -
  Horiz. % -6.57% 8.77% 7.11% 8.07% 0.94% 36.00% 100.00%
EY 9.73 -7.30 -9.00 -7.93 -68.24 -1.78 -0.64 -
  QoQ % 233.29% 18.89% -13.49% 88.38% -3,733.71% -178.12% -
  Horiz. % -1,520.31% 1,140.63% 1,406.25% 1,239.06% 10,662.50% 278.12% 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 0.31 0.43 0.30 0.30 0.35 0.46 0.42 -18.28%
  QoQ % -27.91% 43.33% 0.00% -14.29% -23.91% 9.52% -
  Horiz. % 73.81% 102.38% 71.43% 71.43% 83.33% 109.52% 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.
 


 

183  182  491  1326 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.71+0.055 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 HSI-C5P 0.28+0.01 
 ISTONE 0.2050.00 
 VSOLAR 0.230.00 
 ARMADA 0.230.00 
 HSI-C5J 0.105+0.005 
 KNM-WB 0.265-0.01 
Partners & Brokers