Highlights

[VERSATL] QoQ Quarter Result on 2010-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 08-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     85.47%    YoY -     59.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 13,541 13,918 13,313 16,055 14,232 14,488 13,431 0.55%
  QoQ % -2.71% 4.54% -17.08% 12.81% -1.77% 7.87% -
  Horiz. % 100.82% 103.63% 99.12% 119.54% 105.96% 107.87% 100.00%
PBT -670 200 -814 -68 -468 3,173 -228 105.30%
  QoQ % -435.00% 124.57% -1,097.06% 85.47% -114.75% 1,491.67% -
  Horiz. % 293.86% -87.72% 357.02% 29.82% 205.26% -1,391.67% 100.00%
Tax 0 1,383 0 0 0 64 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,160.94% 0.00% 0.00% 0.00% 100.00% -
NP -670 1,583 -814 -68 -468 3,237 -228 105.30%
  QoQ % -142.32% 294.47% -1,097.06% 85.47% -114.46% 1,519.74% -
  Horiz. % 293.86% -694.30% 357.02% 29.82% 205.26% -1,419.74% 100.00%
NP to SH -670 1,583 -814 -68 -468 3,237 -228 105.30%
  QoQ % -142.32% 294.47% -1,097.06% 85.47% -114.46% 1,519.74% -
  Horiz. % 293.86% -694.30% 357.02% 29.82% 205.26% -1,419.74% 100.00%
Tax Rate - % -691.50 % - % - % - % -2.02 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34,232.67% 0.00% 0.00% 0.00% 100.00% -
Total Cost 14,211 12,335 14,127 16,123 14,700 11,251 13,659 2.68%
  QoQ % 15.21% -12.68% -12.38% 9.68% 30.66% -17.63% -
  Horiz. % 104.04% 90.31% 103.43% 118.04% 107.62% 82.37% 100.00%
Net Worth 53,819 54,242 52,799 55,533 54,600 54,134 49,942 5.12%
  QoQ % -0.78% 2.73% -4.92% 1.71% 0.86% 8.39% -
  Horiz. % 107.76% 108.61% 105.72% 111.19% 109.32% 108.39% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,819 54,242 52,799 55,533 54,600 54,134 49,942 5.12%
  QoQ % -0.78% 2.73% -4.92% 1.71% 0.86% 8.39% -
  Horiz. % 107.76% 108.61% 105.72% 111.19% 109.32% 108.39% 100.00%
NOSH 109,836 110,699 109,999 113,333 111,428 110,477 108,571 0.78%
  QoQ % -0.78% 0.64% -2.94% 1.71% 0.86% 1.76% -
  Horiz. % 101.16% 101.96% 101.32% 104.39% 102.63% 101.76% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.95 % 11.37 % -6.11 % -0.42 % -3.29 % 22.34 % -1.70 % 104.04%
  QoQ % -143.54% 286.09% -1,354.76% 87.23% -114.73% 1,414.12% -
  Horiz. % 291.18% -668.82% 359.41% 24.71% 193.53% -1,314.12% 100.00%
ROE -1.24 % 2.92 % -1.54 % -0.12 % -0.86 % 5.98 % -0.46 % 93.81%
  QoQ % -142.47% 289.61% -1,183.33% 86.05% -114.38% 1,400.00% -
  Horiz. % 269.57% -634.78% 334.78% 26.09% 186.96% -1,300.00% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.33 12.57 12.10 14.17 12.77 13.11 12.37 -0.22%
  QoQ % -1.91% 3.88% -14.61% 10.96% -2.59% 5.98% -
  Horiz. % 99.68% 101.62% 97.82% 114.55% 103.23% 105.98% 100.00%
EPS -0.61 1.43 -0.74 -0.06 -0.42 2.93 -0.21 103.71%
  QoQ % -142.66% 293.24% -1,133.33% 85.71% -114.33% 1,495.24% -
  Horiz. % 290.48% -680.95% 352.38% 28.57% 200.00% -1,395.24% 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 0.4800 0.4900 0.4900 0.4900 0.4600 4.31%
  QoQ % 0.00% 2.08% -2.04% 0.00% 0.00% 6.52% -
  Horiz. % 106.52% 106.52% 104.35% 106.52% 106.52% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.54 9.80 9.38 11.31 10.02 10.20 9.46 0.56%
  QoQ % -2.65% 4.48% -17.06% 12.87% -1.76% 7.82% -
  Horiz. % 100.85% 103.59% 99.15% 119.56% 105.92% 107.82% 100.00%
EPS -0.47 1.11 -0.57 -0.05 -0.33 2.28 -0.16 105.24%
  QoQ % -142.34% 294.74% -1,040.00% 84.85% -114.47% 1,525.00% -
  Horiz. % 293.75% -693.75% 356.25% 31.25% 206.25% -1,425.00% 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 0.3791 0.3820 0.3719 0.3911 0.3846 0.3813 0.3518 5.11%
  QoQ % -0.76% 2.72% -4.91% 1.69% 0.87% 8.39% -
  Horiz. % 107.76% 108.58% 105.71% 111.17% 109.32% 108.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1700 0.1200 0.1400 0.1600 0.1700 0.1600 0.1400 -
P/RPS 1.38 0.95 1.16 1.13 1.33 1.22 1.13 14.27%
  QoQ % 45.26% -18.10% 2.65% -15.04% 9.02% 7.96% -
  Horiz. % 122.12% 84.07% 102.65% 100.00% 117.70% 107.96% 100.00%
P/EPS -27.87 8.39 -18.92 -266.67 -40.48 5.46 -66.67 -44.12%
  QoQ % -432.18% 144.34% 92.91% -558.77% -841.39% 108.19% -
  Horiz. % 41.80% -12.58% 28.38% 399.99% 60.72% -8.19% 100.00%
EY -3.59 11.92 -5.29 -0.38 -2.47 18.31 -1.50 79.02%
  QoQ % -130.12% 325.33% -1,292.11% 84.62% -113.49% 1,320.67% -
  Horiz. % 239.33% -794.67% 352.67% 25.33% 164.67% -1,220.67% 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 0.24 0.29 0.33 0.35 0.33 0.30 10.83%
  QoQ % 45.83% -17.24% -12.12% -5.71% 6.06% 10.00% -
  Horiz. % 116.67% 80.00% 96.67% 110.00% 116.67% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 24/11/09 -
Price 0.1250 0.1300 0.1200 0.1400 0.1600 0.1500 0.2000 -
P/RPS 1.01 1.03 0.99 0.99 1.25 1.14 1.62 -27.04%
  QoQ % -1.94% 4.04% 0.00% -20.80% 9.65% -29.63% -
  Horiz. % 62.35% 63.58% 61.11% 61.11% 77.16% 70.37% 100.00%
P/EPS -20.49 9.09 -16.22 -233.33 -38.10 5.12 -95.24 -64.13%
  QoQ % -325.41% 156.04% 93.05% -512.41% -844.14% 105.38% -
  Horiz. % 21.51% -9.54% 17.03% 244.99% 40.00% -5.38% 100.00%
EY -4.88 11.00 -6.17 -0.43 -2.63 19.53 -1.05 178.76%
  QoQ % -144.36% 278.28% -1,334.88% 83.65% -113.47% 1,960.00% -
  Horiz. % 464.76% -1,047.62% 587.62% 40.95% 250.48% -1,860.00% 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 0.26 0.27 0.25 0.29 0.33 0.31 0.43 -28.52%
  QoQ % -3.70% 8.00% -13.79% -12.12% 6.45% -27.91% -
  Horiz. % 60.47% 62.79% 58.14% 67.44% 76.74% 72.09% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers