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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS