Highlights

[VERSATL] QoQ TTM Result on 2008-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -1.32%    YoY -     -840.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 59,302 65,824 67,424 71,539 73,361 72,415 74,797 -14.33%
  QoQ % -9.91% -2.37% -5.75% -2.48% 1.31% -3.18% -
  Horiz. % 79.28% 88.00% 90.14% 95.64% 98.08% 96.82% 100.00%
PBT -43,968 -58,318 -71,167 -55,794 -40,834 -25,398 4,126 -
  QoQ % 24.61% 18.05% -27.55% -36.64% -60.78% -715.56% -
  Horiz. % -1,065.63% -1,413.43% -1,724.84% -1,352.25% -989.68% -615.56% 100.00%
Tax 29,971 45,484 44,690 30,559 15,928 342 -218 -
  QoQ % -34.11% 1.78% 46.24% 91.86% 4,557.31% 256.88% -
  Horiz. % -13,748.17% -20,864.22% -20,500.00% -14,017.89% -7,306.42% -156.88% 100.00%
NP -13,997 -12,834 -26,477 -25,235 -24,906 -25,056 3,908 -
  QoQ % -9.06% 51.53% -4.92% -1.32% 0.60% -741.15% -
  Horiz. % -358.16% -328.40% -677.51% -645.73% -637.31% -641.15% 100.00%
NP to SH -13,997 -12,834 -26,477 -25,235 -24,906 -25,056 3,908 -
  QoQ % -9.06% 51.53% -4.92% -1.32% 0.60% -741.15% -
  Horiz. % -358.16% -328.40% -677.51% -645.73% -637.31% -641.15% 100.00%
Tax Rate - % - % - % - % - % - % 5.28 % -
  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 73,299 78,658 93,901 96,774 98,267 97,471 70,889 2.25%
  QoQ % -6.81% -16.23% -2.97% -1.52% 0.82% 37.50% -
  Horiz. % 103.40% 110.96% 132.46% 136.51% 138.62% 137.50% 100.00%
Net Worth 5,173 53,093 66,190 67,849 70,799 65,759 91,478 -85.24%
  QoQ % -90.26% -19.79% -2.45% -4.17% 7.67% -28.12% -
  Horiz. % 5.66% 58.04% 72.36% 74.17% 77.39% 71.88% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 5,173 53,093 66,190 67,849 70,799 65,759 91,478 -85.24%
  QoQ % -90.26% -19.79% -2.45% -4.17% 7.67% -28.12% -
  Horiz. % 5.66% 58.04% 72.36% 74.17% 77.39% 71.88% 100.00%
NOSH 11,008 110,611 112,187 114,999 119,999 110,631 110,374 -78.46%
  QoQ % -90.05% -1.40% -2.45% -4.17% 8.47% 0.23% -
  Horiz. % 9.97% 100.21% 101.64% 104.19% 108.72% 100.23% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -23.60 % -19.50 % -39.27 % -35.27 % -33.95 % -34.60 % 5.22 % -
  QoQ % -21.03% 50.34% -11.34% -3.89% 1.88% -762.84% -
  Horiz. % -452.11% -373.56% -752.30% -675.67% -650.38% -662.84% 100.00%
ROE -270.54 % -24.17 % -40.00 % -37.19 % -35.18 % -38.10 % 4.27 % -
  QoQ % -1,019.32% 39.57% -7.56% -5.71% 7.66% -992.27% -
  Horiz. % -6,335.83% -566.04% -936.77% -870.96% -823.89% -892.27% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 538.71 59.51 60.10 62.21 61.13 65.46 67.77 297.80%
  QoQ % 805.24% -0.98% -3.39% 1.77% -6.61% -3.41% -
  Horiz. % 794.91% 87.81% 88.68% 91.80% 90.20% 96.59% 100.00%
EPS -127.15 -11.60 -23.60 -21.94 -20.76 -22.65 3.54 -
  QoQ % -996.12% 50.85% -7.57% -5.68% 8.34% -739.83% -
  Horiz. % -3,591.81% -327.68% -666.67% -619.77% -586.44% -639.83% 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 0.4700 0.4800 0.5900 0.5900 0.5900 0.5944 0.8288 -31.46%
  QoQ % -2.08% -18.64% 0.00% 0.00% -0.74% -28.28% -
  Horiz. % 56.71% 57.92% 71.19% 71.19% 71.19% 71.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.77 46.36 47.49 50.39 51.67 51.00 52.68 -14.32%
  QoQ % -9.90% -2.38% -5.76% -2.48% 1.31% -3.19% -
  Horiz. % 79.29% 88.00% 90.15% 95.65% 98.08% 96.81% 100.00%
EPS -9.86 -9.04 -18.65 -17.77 -17.54 -17.65 2.75 -
  QoQ % -9.07% 51.53% -4.95% -1.31% 0.62% -741.82% -
  Horiz. % -358.55% -328.73% -678.18% -646.18% -637.82% -641.82% 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 0.0364 0.3740 0.4662 0.4779 0.4987 0.4632 0.6443 -85.25%
  QoQ % -90.27% -19.78% -2.45% -4.17% 7.66% -28.11% -
  Horiz. % 5.65% 58.05% 72.36% 74.17% 77.40% 71.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.1400 0.2300 0.1300 0.2100 0.2900 0.2300 0.2800 -
P/RPS 0.03 0.39 0.22 0.34 0.47 0.35 0.41 -82.48%
  QoQ % -92.31% 77.27% -35.29% -27.66% 34.29% -14.63% -
  Horiz. % 7.32% 95.12% 53.66% 82.93% 114.63% 85.37% 100.00%
P/EPS -0.11 -1.98 -0.55 -0.96 -1.40 -1.02 7.91 -
  QoQ % 94.44% -260.00% 42.71% 31.43% -37.25% -112.90% -
  Horiz. % -1.39% -25.03% -6.95% -12.14% -17.70% -12.90% 100.00%
EY -908.23 -50.45 -181.54 -104.49 -71.57 -98.47 12.65 -
  QoQ % -1,700.26% 72.21% -73.74% -46.00% 27.32% -878.42% -
  Horiz. % -7,179.68% -398.81% -1,435.10% -826.01% -565.77% -778.42% 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 0.30 0.48 0.22 0.36 0.49 0.39 0.34 -8.00%
  QoQ % -37.50% 118.18% -38.89% -26.53% 25.64% 14.71% -
  Horiz. % 88.24% 141.18% 64.71% 105.88% 144.12% 114.71% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 -
Price 0.1400 0.1700 0.2700 0.2500 0.2000 0.2400 0.2900 -
P/RPS 0.03 0.29 0.45 0.40 0.33 0.37 0.43 -83.03%
  QoQ % -89.66% -35.56% 12.50% 21.21% -10.81% -13.95% -
  Horiz. % 6.98% 67.44% 104.65% 93.02% 76.74% 86.05% 100.00%
P/EPS -0.11 -1.47 -1.14 -1.14 -0.96 -1.06 8.19 -
  QoQ % 92.52% -28.95% 0.00% -18.75% 9.43% -112.94% -
  Horiz. % -1.34% -17.95% -13.92% -13.92% -11.72% -12.94% 100.00%
EY -908.23 -68.25 -87.41 -87.77 -103.78 -94.37 12.21 -
  QoQ % -1,230.74% 21.92% 0.41% 15.43% -9.97% -872.89% -
  Horiz. % -7,438.41% -558.97% -715.89% -718.84% -849.96% -772.89% 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 0.30 0.35 0.46 0.42 0.34 0.40 0.35 -9.76%
  QoQ % -14.29% -23.91% 9.52% 23.53% -15.00% 14.29% -
  Horiz. % 85.71% 100.00% 131.43% 120.00% 97.14% 114.29% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers