Highlights

[VERSATL] QoQ Quarter Result on 2011-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -361.25%    YoY -     -182.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 15,011 12,803 12,936 13,693 14,615 13,541 13,918 5.17%
  QoQ % 17.25% -1.03% -5.53% -6.31% 7.93% -2.71% -
  Horiz. % 107.85% 91.99% 92.94% 98.38% 105.01% 97.29% 100.00%
PBT 247 -351 -3,533 -2,291 -498 -670 200 15.12%
  QoQ % 170.37% 90.07% -54.21% -360.04% 25.67% -435.00% -
  Horiz. % 123.50% -175.50% -1,766.50% -1,145.50% -249.00% -335.00% 100.00%
Tax 0 0 -415 -6 0 0 1,383 -
  QoQ % 0.00% 0.00% -6,816.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -30.01% -0.43% 0.00% 0.00% 100.00%
NP 247 -351 -3,948 -2,297 -498 -670 1,583 -71.05%
  QoQ % 170.37% 91.11% -71.88% -361.24% 25.67% -142.32% -
  Horiz. % 15.60% -22.17% -249.40% -145.10% -31.46% -42.32% 100.00%
NP to SH 247 -351 -3,948 -2,297 -498 -670 1,583 -71.05%
  QoQ % 170.37% 91.11% -71.88% -361.24% 25.67% -142.32% -
  Horiz. % 15.60% -22.17% -249.40% -145.10% -31.46% -42.32% 100.00%
Tax Rate - % - % - % - % - % - % -691.50 % -
  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 14,764 13,154 16,884 15,990 15,113 14,211 12,335 12.74%
  QoQ % 12.24% -22.09% 5.59% 5.80% 6.35% 15.21% -
  Horiz. % 119.69% 106.64% 136.88% 129.63% 122.52% 115.21% 100.00%
Net Worth 50,522 49,359 48,646 50,799 53,119 53,819 54,242 -4.63%
  QoQ % 2.36% 1.47% -4.24% -4.37% -1.30% -0.78% -
  Horiz. % 93.14% 91.00% 89.68% 93.65% 97.93% 99.22% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 50,522 49,359 48,646 50,799 53,119 53,819 54,242 -4.63%
  QoQ % 2.36% 1.47% -4.24% -4.37% -1.30% -0.78% -
  Horiz. % 93.14% 91.00% 89.68% 93.65% 97.93% 99.22% 100.00%
NOSH 112,272 109,687 110,560 110,432 110,666 109,836 110,699 0.95%
  QoQ % 2.36% -0.79% 0.12% -0.21% 0.76% -0.78% -
  Horiz. % 101.42% 99.09% 99.87% 99.76% 99.97% 99.22% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.65 % -2.74 % -30.52 % -16.77 % -3.41 % -4.95 % 11.37 % -72.42%
  QoQ % 160.22% 91.02% -81.99% -391.79% 31.11% -143.54% -
  Horiz. % 14.51% -24.10% -268.43% -147.49% -29.99% -43.54% 100.00%
ROE 0.49 % -0.71 % -8.12 % -4.52 % -0.94 % -1.24 % 2.92 % -69.61%
  QoQ % 169.01% 91.26% -79.65% -380.85% 24.19% -142.47% -
  Horiz. % 16.78% -24.32% -278.08% -154.79% -32.19% -42.47% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.37 11.67 11.70 12.40 13.21 12.33 12.57 4.20%
  QoQ % 14.57% -0.26% -5.65% -6.13% 7.14% -1.91% -
  Horiz. % 106.36% 92.84% 93.08% 98.65% 105.09% 98.09% 100.00%
EPS 0.22 -0.32 -3.57 -2.08 -0.45 -0.61 1.43 -71.32%
  QoQ % 168.75% 91.04% -71.63% -362.22% 26.23% -142.66% -
  Horiz. % 15.38% -22.38% -249.65% -145.45% -31.47% -42.66% 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 0.4500 0.4500 0.4400 0.4600 0.4800 0.4900 0.4900 -5.52%
  QoQ % 0.00% 2.27% -4.35% -4.17% -2.04% 0.00% -
  Horiz. % 91.84% 91.84% 89.80% 93.88% 97.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.63 9.92 10.02 10.61 11.32 10.49 10.78 5.19%
  QoQ % 17.24% -1.00% -5.56% -6.27% 7.91% -2.69% -
  Horiz. % 107.88% 92.02% 92.95% 98.42% 105.01% 97.31% 100.00%
EPS 0.19 -0.27 -3.06 -1.78 -0.39 -0.52 1.23 -71.24%
  QoQ % 170.37% 91.18% -71.91% -356.41% 25.00% -142.28% -
  Horiz. % 15.45% -21.95% -248.78% -144.72% -31.71% -42.28% 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 0.3914 0.3824 0.3769 0.3936 0.4116 0.4170 0.4202 -4.63%
  QoQ % 2.35% 1.46% -4.24% -4.37% -1.29% -0.76% -
  Horiz. % 93.15% 91.00% 89.70% 93.67% 97.95% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2800 0.3100 0.4300 0.1000 0.1200 0.1700 0.1200 -
P/RPS 2.09 2.66 3.68 0.81 0.91 1.38 0.95 69.24%
  QoQ % -21.43% -27.72% 354.32% -10.99% -34.06% 45.26% -
  Horiz. % 220.00% 280.00% 387.37% 85.26% 95.79% 145.26% 100.00%
P/EPS 127.27 -96.88 -12.04 -4.81 -26.67 -27.87 8.39 513.80%
  QoQ % 231.37% -704.65% -150.31% 81.96% 4.31% -432.18% -
  Horiz. % 1,516.92% -1,154.71% -143.50% -57.33% -317.88% -332.18% 100.00%
EY 0.79 -1.03 -8.30 -20.80 -3.75 -3.59 11.92 -83.65%
  QoQ % 176.70% 87.59% 60.10% -454.67% -4.46% -130.12% -
  Horiz. % 6.63% -8.64% -69.63% -174.50% -31.46% -30.12% 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 0.62 0.69 0.98 0.22 0.25 0.35 0.24 88.38%
  QoQ % -10.14% -29.59% 345.45% -12.00% -28.57% 45.83% -
  Horiz. % 258.33% 287.50% 408.33% 91.67% 104.17% 145.83% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.2600 0.2800 0.3500 0.2900 0.1200 0.1250 0.1300 -
P/RPS 1.94 2.40 2.99 2.34 0.91 1.01 1.03 52.57%
  QoQ % -19.17% -19.73% 27.78% 157.14% -9.90% -1.94% -
  Horiz. % 188.35% 233.01% 290.29% 227.18% 88.35% 98.06% 100.00%
P/EPS 118.18 -87.50 -9.80 -13.94 -26.67 -20.49 9.09 453.77%
  QoQ % 235.06% -792.86% 29.70% 47.73% -30.16% -325.41% -
  Horiz. % 1,300.11% -962.60% -107.81% -153.36% -293.40% -225.41% 100.00%
EY 0.85 -1.14 -10.20 -7.17 -3.75 -4.88 11.00 -81.89%
  QoQ % 174.56% 88.82% -42.26% -91.20% 23.16% -144.36% -
  Horiz. % 7.73% -10.36% -92.73% -65.18% -34.09% -44.36% 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 0.58 0.62 0.80 0.63 0.25 0.26 0.27 66.56%
  QoQ % -6.45% -22.50% 26.98% 152.00% -3.85% -3.70% -
  Horiz. % 214.81% 229.63% 296.30% 233.33% 92.59% 96.30% 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.
 


 

375  307  523  975 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.005 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers