Highlights

[VERSATL] QoQ Quarter Result on 2009-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     86.43%    YoY -     -44.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 14,232 14,488 13,431 13,271 11,383 15,063 16,457 -9.24%
  QoQ % -1.77% 7.87% 1.21% 16.59% -24.43% -8.47% -
  Horiz. % 86.48% 88.04% 81.61% 80.64% 69.17% 91.53% 100.00%
PBT -468 3,173 -228 -166 -1,223 -13,637 -14,433 -89.85%
  QoQ % -114.75% 1,491.67% -37.35% 86.43% 91.03% 5.52% -
  Horiz. % 3.24% -21.98% 1.58% 1.15% 8.47% 94.48% 100.00%
Tax 0 64 0 0 0 1,337 14,074 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -90.50% -
  Horiz. % 0.00% 0.45% 0.00% 0.00% 0.00% 9.50% 100.00%
NP -468 3,237 -228 -166 -1,223 -12,300 -359 19.35%
  QoQ % -114.46% 1,519.74% -37.35% 86.43% 90.06% -3,326.18% -
  Horiz. % 130.36% -901.67% 63.51% 46.24% 340.67% 3,426.18% 100.00%
NP to SH -468 3,237 -228 -166 -1,223 -12,300 -359 19.35%
  QoQ % -114.46% 1,519.74% -37.35% 86.43% 90.06% -3,326.18% -
  Horiz. % 130.36% -901.67% 63.51% 46.24% 340.67% 3,426.18% 100.00%
Tax Rate - % -2.02 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 14,700 11,251 13,659 13,437 12,606 27,363 16,816 -8.58%
  QoQ % 30.66% -17.63% 1.65% 6.59% -53.93% 62.72% -
  Horiz. % 87.42% 66.91% 81.23% 79.91% 74.96% 162.72% 100.00%
Net Worth 54,600 54,134 49,942 52,013 5,173 53,093 66,190 -12.05%
  QoQ % 0.86% 8.39% -3.98% 905.32% -90.26% -19.79% -
  Horiz. % 82.49% 81.79% 75.45% 78.58% 7.82% 80.21% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 54,600 54,134 49,942 52,013 5,173 53,093 66,190 -12.05%
  QoQ % 0.86% 8.39% -3.98% 905.32% -90.26% -19.79% -
  Horiz. % 82.49% 81.79% 75.45% 78.58% 7.82% 80.21% 100.00%
NOSH 111,428 110,477 108,571 110,666 11,008 110,611 112,187 -0.45%
  QoQ % 0.86% 1.76% -1.89% 905.32% -90.05% -1.40% -
  Horiz. % 99.32% 98.48% 96.78% 98.64% 9.81% 98.60% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -3.29 % 22.34 % -1.70 % -1.25 % -10.74 % -81.66 % -2.18 % 31.60%
  QoQ % -114.73% 1,414.12% -36.00% 88.36% 86.85% -3,645.87% -
  Horiz. % 150.92% -1,024.77% 77.98% 57.34% 492.66% 3,745.87% 100.00%
ROE -0.86 % 5.98 % -0.46 % -0.32 % -23.64 % -23.17 % -0.54 % 36.41%
  QoQ % -114.38% 1,400.00% -43.75% 98.65% -2.03% -4,190.74% -
  Horiz. % 159.26% -1,107.41% 85.19% 59.26% 4,377.78% 4,290.74% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.77 13.11 12.37 11.99 103.41 13.62 14.67 -8.84%
  QoQ % -2.59% 5.98% 3.17% -88.41% 659.25% -7.16% -
  Horiz. % 87.05% 89.37% 84.32% 81.73% 704.91% 92.84% 100.00%
EPS -0.42 2.93 -0.21 -0.15 -1.11 -11.12 -0.32 19.90%
  QoQ % -114.33% 1,495.24% -40.00% 86.49% 90.02% -3,375.00% -
  Horiz. % 131.25% -915.62% 65.62% 46.88% 346.88% 3,475.00% 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 0.4900 0.4600 0.4700 0.4700 0.4800 0.5900 -11.66%
  QoQ % 0.00% 6.52% -2.13% 0.00% -2.08% -18.64% -
  Horiz. % 83.05% 83.05% 77.97% 79.66% 79.66% 81.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.03 11.22 10.41 10.28 8.82 11.67 12.75 -9.22%
  QoQ % -1.69% 7.78% 1.26% 16.55% -24.42% -8.47% -
  Horiz. % 86.51% 88.00% 81.65% 80.63% 69.18% 91.53% 100.00%
EPS -0.36 2.51 -0.18 -0.13 -0.95 -9.53 -0.28 18.26%
  QoQ % -114.34% 1,494.44% -38.46% 86.32% 90.03% -3,303.57% -
  Horiz. % 128.57% -896.43% 64.29% 46.43% 339.29% 3,403.57% 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 0.4230 0.4194 0.3869 0.4030 0.0401 0.4113 0.5128 -12.06%
  QoQ % 0.86% 8.40% -4.00% 904.99% -90.25% -19.79% -
  Horiz. % 82.49% 81.79% 75.45% 78.59% 7.82% 80.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1700 0.1600 0.1400 0.1600 0.1400 0.2300 0.1300 -
P/RPS 1.33 1.22 1.13 1.33 0.14 1.69 0.89 30.74%
  QoQ % 9.02% 7.96% -15.04% 850.00% -91.72% 89.89% -
  Horiz. % 149.44% 137.08% 126.97% 149.44% 15.73% 189.89% 100.00%
P/EPS -40.48 5.46 -66.67 -106.67 -1.26 -2.07 -40.63 -0.25%
  QoQ % -841.39% 108.19% 37.50% -8,365.87% 39.13% 94.91% -
  Horiz. % 99.63% -13.44% 164.09% 262.54% 3.10% 5.09% 100.00%
EY -2.47 18.31 -1.50 -0.94 -79.36 -48.35 -2.46 0.27%
  QoQ % -113.49% 1,320.67% -59.57% 98.82% -64.14% -1,865.45% -
  Horiz. % 100.41% -744.31% 60.98% 38.21% 3,226.02% 1,965.45% 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 0.33 0.30 0.34 0.30 0.48 0.22 36.32%
  QoQ % 6.06% 10.00% -11.76% 13.33% -37.50% 118.18% -
  Horiz. % 159.09% 150.00% 136.36% 154.55% 136.36% 218.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 25/02/09 25/11/08 -
Price 0.1600 0.1500 0.2000 0.1400 0.1400 0.1700 0.2700 -
P/RPS 1.25 1.14 1.62 1.17 0.14 1.25 1.84 -22.74%
  QoQ % 9.65% -29.63% 38.46% 735.71% -88.80% -32.07% -
  Horiz. % 67.93% 61.96% 88.04% 63.59% 7.61% 67.93% 100.00%
P/EPS -38.10 5.12 -95.24 -93.33 -1.26 -1.53 -84.38 -41.17%
  QoQ % -844.14% 105.38% -2.05% -7,307.14% 17.65% 98.19% -
  Horiz. % 45.15% -6.07% 112.87% 110.61% 1.49% 1.81% 100.00%
EY -2.63 19.53 -1.05 -1.07 -79.36 -65.41 -1.19 69.75%
  QoQ % -113.47% 1,960.00% 1.87% 98.65% -21.33% -5,396.64% -
  Horiz. % 221.01% -1,641.18% 88.24% 89.92% 6,668.91% 5,496.64% 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 0.31 0.43 0.30 0.30 0.35 0.46 -19.88%
  QoQ % 6.45% -27.91% 43.33% 0.00% -14.29% -23.91% -
  Horiz. % 71.74% 67.39% 93.48% 65.22% 65.22% 76.09% 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.
 


 

175  476  517  1026 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.41-0.21 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 ARMADA 0.19-0.01 
 PUC 0.10-0.005 
 PERDANA 0.405-0.04 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.37-0.015 
Partners & Brokers