Highlights

[VERSATL] QoQ Quarter Result on 2011-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -142.32%    YoY -     -43.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 12,936 13,693 14,615 13,541 13,918 13,313 16,055 -13.38%
  QoQ % -5.53% -6.31% 7.93% -2.71% 4.54% -17.08% -
  Horiz. % 80.57% 85.29% 91.03% 84.34% 86.69% 82.92% 100.00%
PBT -3,533 -2,291 -498 -670 200 -814 -68 1,282.39%
  QoQ % -54.21% -360.04% 25.67% -435.00% 124.57% -1,097.06% -
  Horiz. % 5,195.59% 3,369.12% 732.35% 985.29% -294.12% 1,197.06% 100.00%
Tax -415 -6 0 0 1,383 0 0 -
  QoQ % -6,816.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -30.01% -0.43% 0.00% 0.00% 100.00% - -
NP -3,948 -2,297 -498 -670 1,583 -814 -68 1,388.33%
  QoQ % -71.88% -361.24% 25.67% -142.32% 294.47% -1,097.06% -
  Horiz. % 5,805.88% 3,377.94% 732.35% 985.29% -2,327.94% 1,197.06% 100.00%
NP to SH -3,948 -2,297 -498 -670 1,583 -814 -68 1,388.33%
  QoQ % -71.88% -361.24% 25.67% -142.32% 294.47% -1,097.06% -
  Horiz. % 5,805.88% 3,377.94% 732.35% 985.29% -2,327.94% 1,197.06% 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% 100.00% - -
Total Cost 16,884 15,990 15,113 14,211 12,335 14,127 16,123 3.11%
  QoQ % 5.59% 5.80% 6.35% 15.21% -12.68% -12.38% -
  Horiz. % 104.72% 99.18% 93.74% 88.14% 76.51% 87.62% 100.00%
Net Worth 48,646 50,799 53,119 53,819 54,242 52,799 55,533 -8.43%
  QoQ % -4.24% -4.37% -1.30% -0.78% 2.73% -4.92% -
  Horiz. % 87.60% 91.47% 95.65% 96.91% 97.68% 95.08% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 48,646 50,799 53,119 53,819 54,242 52,799 55,533 -8.43%
  QoQ % -4.24% -4.37% -1.30% -0.78% 2.73% -4.92% -
  Horiz. % 87.60% 91.47% 95.65% 96.91% 97.68% 95.08% 100.00%
NOSH 110,560 110,432 110,666 109,836 110,699 109,999 113,333 -1.63%
  QoQ % 0.12% -0.21% 0.76% -0.78% 0.64% -2.94% -
  Horiz. % 97.55% 97.44% 97.65% 96.91% 97.68% 97.06% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -30.52 % -16.77 % -3.41 % -4.95 % 11.37 % -6.11 % -0.42 % 1,627.82%
  QoQ % -81.99% -391.79% 31.11% -143.54% 286.09% -1,354.76% -
  Horiz. % 7,266.67% 3,992.86% 811.90% 1,178.57% -2,707.14% 1,454.76% 100.00%
ROE -8.12 % -4.52 % -0.94 % -1.24 % 2.92 % -1.54 % -0.12 % 1,547.84%
  QoQ % -79.65% -380.85% 24.19% -142.47% 289.61% -1,183.33% -
  Horiz. % 6,766.67% 3,766.67% 783.33% 1,033.33% -2,433.33% 1,283.33% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.70 12.40 13.21 12.33 12.57 12.10 14.17 -11.96%
  QoQ % -5.65% -6.13% 7.14% -1.91% 3.88% -14.61% -
  Horiz. % 82.57% 87.51% 93.23% 87.01% 88.71% 85.39% 100.00%
EPS -3.57 -2.08 -0.45 -0.61 1.43 -0.74 -0.06 1,412.79%
  QoQ % -71.63% -362.22% 26.23% -142.66% 293.24% -1,133.33% -
  Horiz. % 5,950.00% 3,466.67% 750.00% 1,016.67% -2,383.33% 1,233.33% 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 0.4400 0.4600 0.4800 0.4900 0.4900 0.4800 0.4900 -6.91%
  QoQ % -4.35% -4.17% -2.04% 0.00% 2.08% -2.04% -
  Horiz. % 89.80% 93.88% 97.96% 100.00% 100.00% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.08 5.38 5.74 5.32 5.47 5.23 6.31 -13.42%
  QoQ % -5.58% -6.27% 7.89% -2.74% 4.59% -17.12% -
  Horiz. % 80.51% 85.26% 90.97% 84.31% 86.69% 82.88% 100.00%
EPS -1.55 -0.90 -0.20 -0.26 0.62 -0.32 -0.03 1,277.27%
  QoQ % -72.22% -350.00% 23.08% -141.94% 293.75% -966.67% -
  Horiz. % 5,166.67% 3,000.00% 666.67% 866.67% -2,066.67% 1,066.67% 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 0.1910 0.1995 0.2086 0.2114 0.2130 0.2074 0.2181 -8.44%
  QoQ % -4.26% -4.36% -1.32% -0.75% 2.70% -4.91% -
  Horiz. % 87.57% 91.47% 95.64% 96.93% 97.66% 95.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4300 0.1000 0.1200 0.1700 0.1200 0.1400 0.1600 -
P/RPS 3.68 0.81 0.91 1.38 0.95 1.16 1.13 119.24%
  QoQ % 354.32% -10.99% -34.06% 45.26% -18.10% 2.65% -
  Horiz. % 325.66% 71.68% 80.53% 122.12% 84.07% 102.65% 100.00%
P/EPS -12.04 -4.81 -26.67 -27.87 8.39 -18.92 -266.67 -87.25%
  QoQ % -150.31% 81.96% 4.31% -432.18% 144.34% 92.91% -
  Horiz. % 4.51% 1.80% 10.00% 10.45% -3.15% 7.09% 100.00%
EY -8.30 -20.80 -3.75 -3.59 11.92 -5.29 -0.38 677.00%
  QoQ % 60.10% -454.67% -4.46% -130.12% 325.33% -1,292.11% -
  Horiz. % 2,184.21% 5,473.68% 986.84% 944.74% -3,136.84% 1,392.11% 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 0.98 0.22 0.25 0.35 0.24 0.29 0.33 106.20%
  QoQ % 345.45% -12.00% -28.57% 45.83% -17.24% -12.12% -
  Horiz. % 296.97% 66.67% 75.76% 106.06% 72.73% 87.88% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 -
Price 0.3500 0.2900 0.1200 0.1250 0.1300 0.1200 0.1400 -
P/RPS 2.99 2.34 0.91 1.01 1.03 0.99 0.99 108.52%
  QoQ % 27.78% 157.14% -9.90% -1.94% 4.04% 0.00% -
  Horiz. % 302.02% 236.36% 91.92% 102.02% 104.04% 100.00% 100.00%
P/EPS -9.80 -13.94 -26.67 -20.49 9.09 -16.22 -233.33 -87.85%
  QoQ % 29.70% 47.73% -30.16% -325.41% 156.04% 93.05% -
  Horiz. % 4.20% 5.97% 11.43% 8.78% -3.90% 6.95% 100.00%
EY -10.20 -7.17 -3.75 -4.88 11.00 -6.17 -0.43 720.82%
  QoQ % -42.26% -91.20% 23.16% -144.36% 278.28% -1,334.88% -
  Horiz. % 2,372.09% 1,667.44% 872.09% 1,134.88% -2,558.14% 1,434.88% 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 0.80 0.63 0.25 0.26 0.27 0.25 0.29 96.33%
  QoQ % 26.98% 152.00% -3.85% -3.70% 8.00% -13.79% -
  Horiz. % 275.86% 217.24% 86.21% 89.66% 93.10% 86.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS