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 - 141,979
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.11 9.64 10.29 9.54 9.80 9.38 11.31 -13.40%
  QoQ % -5.50% -6.32% 7.86% -2.65% 4.48% -17.06% -
  Horiz. % 80.55% 85.23% 90.98% 84.35% 86.65% 82.94% 100.00%
EPS -2.78 -1.62 -0.35 -0.47 1.11 -0.57 -0.05 1,346.12%
  QoQ % -71.60% -362.86% 25.53% -142.34% 294.74% -1,040.00% -
  Horiz. % 5,560.00% 3,240.00% 700.00% 940.00% -2,220.00% 1,140.00% 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 0.3426 0.3578 0.3741 0.3791 0.3820 0.3719 0.3911 -8.43%
  QoQ % -4.25% -4.36% -1.32% -0.76% 2.72% -4.91% -
  Horiz. % 87.60% 91.49% 95.65% 96.93% 97.67% 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.
 


 

111  117  429  1676 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 PWORTH 0.05+0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.675+0.03 
 GPACKET-WB 0.265-0.005 
 MNC-PA 0.0350.00 
 MNC 0.11-0.005 
 KNM 0.4150.00 
 SCICOM 0.965+0.035 
 OPCOM 0.74+0.04 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers