Highlights

[VERSATL] QoQ Quarter Result on 2008-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -91.67%    YoY -     -153.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 11,383 15,063 16,457 16,399 17,905 16,663 20,572 -32.58%
  QoQ % -24.43% -8.47% 0.35% -8.41% 7.45% -19.00% -
  Horiz. % 55.33% 73.22% 80.00% 79.72% 87.04% 81.00% 100.00%
PBT -1,223 -13,637 -14,433 -14,675 -15,573 -26,486 940 -
  QoQ % 91.03% 5.52% 1.65% 5.77% 41.20% -2,917.66% -
  Horiz. % -130.11% -1,450.74% -1,535.43% -1,561.17% -1,656.70% -2,817.66% 100.00%
Tax 0 1,337 14,074 14,560 15,513 543 -57 -
  QoQ % 0.00% -90.50% -3.34% -6.14% 2,756.91% 1,052.63% -
  Horiz. % -0.00% -2,345.61% -24,691.23% -25,543.86% -27,215.79% -952.63% 100.00%
NP -1,223 -12,300 -359 -115 -60 -25,943 883 -
  QoQ % 90.06% -3,326.18% -212.17% -91.67% 99.77% -3,038.05% -
  Horiz. % -138.51% -1,392.98% -40.66% -13.02% -6.80% -2,938.05% 100.00%
NP to SH -1,223 -12,300 -359 -115 -60 -25,943 883 -
  QoQ % 90.06% -3,326.18% -212.17% -91.67% 99.77% -3,038.05% -
  Horiz. % -138.51% -1,392.98% -40.66% -13.02% -6.80% -2,938.05% 100.00%
Tax Rate - % - % - % - % - % - % 6.06 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,606 27,363 16,816 16,514 17,965 42,606 19,689 -25.69%
  QoQ % -53.93% 62.72% 1.83% -8.08% -57.83% 116.39% -
  Horiz. % 64.03% 138.98% 85.41% 83.87% 91.24% 216.39% 100.00%
Net Worth 5,173 53,093 66,190 67,849 70,799 65,759 91,478 -85.24%
  QoQ % -90.26% -19.79% -2.45% -4.17% 7.67% -28.12% -
  Horiz. % 5.66% 58.04% 72.36% 74.17% 77.39% 71.88% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 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
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 5,173 53,093 66,190 67,849 70,799 65,759 91,478 -85.24%
  QoQ % -90.26% -19.79% -2.45% -4.17% 7.67% -28.12% -
  Horiz. % 5.66% 58.04% 72.36% 74.17% 77.39% 71.88% 100.00%
NOSH 11,008 110,611 112,187 114,999 119,999 110,631 110,374 -78.46%
  QoQ % -90.05% -1.40% -2.45% -4.17% 8.47% 0.23% -
  Horiz. % 9.97% 100.21% 101.64% 104.19% 108.72% 100.23% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -10.74 % -81.66 % -2.18 % -0.70 % -0.34 % -155.69 % 4.29 % -
  QoQ % 86.85% -3,645.87% -211.43% -105.88% 99.78% -3,729.14% -
  Horiz. % -250.35% -1,903.50% -50.82% -16.32% -7.93% -3,629.14% 100.00%
ROE -23.64 % -23.17 % -0.54 % -0.17 % -0.08 % -39.45 % 0.97 % -
  QoQ % -2.03% -4,190.74% -217.65% -112.50% 99.80% -4,167.01% -
  Horiz. % -2,437.11% -2,388.66% -55.67% -17.53% -8.25% -4,067.01% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 103.41 13.62 14.67 14.26 14.92 15.06 18.64 213.06%
  QoQ % 659.25% -7.16% 2.88% -4.42% -0.93% -19.21% -
  Horiz. % 554.77% 73.07% 78.70% 76.50% 80.04% 80.79% 100.00%
EPS -1.11 -11.12 -0.32 -0.10 -0.05 -23.45 0.80 -
  QoQ % 90.02% -3,375.00% -220.00% -100.00% 99.79% -3,031.25% -
  Horiz. % -138.75% -1,390.00% -40.00% -12.50% -6.25% -2,931.25% 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 0.4700 0.4800 0.5900 0.5900 0.5900 0.5944 0.8288 -31.46%
  QoQ % -2.08% -18.64% 0.00% 0.00% -0.74% -28.28% -
  Horiz. % 56.71% 57.92% 71.19% 71.19% 71.19% 71.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.02 10.61 11.59 11.55 12.61 11.74 14.49 -32.56%
  QoQ % -24.41% -8.46% 0.35% -8.41% 7.41% -18.98% -
  Horiz. % 55.35% 73.22% 79.99% 79.71% 87.03% 81.02% 100.00%
EPS -0.86 -8.66 -0.25 -0.08 -0.04 -18.27 0.62 -
  QoQ % 90.07% -3,364.00% -212.50% -100.00% 99.78% -3,046.77% -
  Horiz. % -138.71% -1,396.77% -40.32% -12.90% -6.45% -2,946.77% 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 0.0364 0.3740 0.4662 0.4779 0.4987 0.4632 0.6443 -85.25%
  QoQ % -90.27% -19.78% -2.45% -4.17% 7.66% -28.11% -
  Horiz. % 5.65% 58.05% 72.36% 74.17% 77.40% 71.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.1400 0.2300 0.1300 0.2100 0.2900 0.2300 0.2800 -
P/RPS 0.14 1.69 0.89 1.47 1.94 1.53 1.50 -79.39%
  QoQ % -91.72% 89.89% -39.46% -24.23% 26.80% 2.00% -
  Horiz. % 9.33% 112.67% 59.33% 98.00% 129.33% 102.00% 100.00%
P/EPS -1.26 -2.07 -40.63 -210.00 -580.00 -0.98 35.00 -
  QoQ % 39.13% 94.91% 80.65% 63.79% -59,083.67% -102.80% -
  Horiz. % -3.60% -5.91% -116.09% -600.00% -1,657.14% -2.80% 100.00%
EY -79.36 -48.35 -2.46 -0.48 -0.17 -101.96 2.86 -
  QoQ % -64.14% -1,865.45% -412.50% -182.35% 99.83% -3,665.04% -
  Horiz. % -2,774.83% -1,690.56% -86.01% -16.78% -5.94% -3,565.04% 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 0.30 0.48 0.22 0.36 0.49 0.39 0.34 -8.00%
  QoQ % -37.50% 118.18% -38.89% -26.53% 25.64% 14.71% -
  Horiz. % 88.24% 141.18% 64.71% 105.88% 144.12% 114.71% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 -
Price 0.1400 0.1700 0.2700 0.2500 0.2000 0.2400 0.2900 -
P/RPS 0.14 1.25 1.84 1.75 1.34 1.59 1.56 -79.93%
  QoQ % -88.80% -32.07% 5.14% 30.60% -15.72% 1.92% -
  Horiz. % 8.97% 80.13% 117.95% 112.18% 85.90% 101.92% 100.00%
P/EPS -1.26 -1.53 -84.38 -250.00 -400.00 -1.02 36.25 -
  QoQ % 17.65% 98.19% 66.25% 37.50% -39,115.69% -102.81% -
  Horiz. % -3.48% -4.22% -232.77% -689.66% -1,103.45% -2.81% 100.00%
EY -79.36 -65.41 -1.19 -0.40 -0.25 -97.71 2.76 -
  QoQ % -21.33% -5,396.64% -197.50% -60.00% 99.74% -3,640.22% -
  Horiz. % -2,875.36% -2,369.93% -43.12% -14.49% -9.06% -3,540.22% 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 0.30 0.35 0.46 0.42 0.34 0.40 0.35 -9.76%
  QoQ % -14.29% -23.91% 9.52% 23.53% -15.00% 14.29% -
  Horiz. % 85.71% 100.00% 131.43% 120.00% 97.14% 114.29% 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.
 


 

316  383  557  889 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 IMPIANA 0.03-0.005 
 VELESTO-WA 0.15+0.05 
 VELESTO 0.335+0.035 
Partners & Brokers