Highlights

[VERSATL] QoQ TTM Result on 2009-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -0.36%    YoY -     44.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 55,422 52,573 53,148 56,174 59,302 65,824 67,424 -12.26%
  QoQ % 5.42% -1.08% -5.39% -5.27% -9.91% -2.37% -
  Horiz. % 82.20% 77.97% 78.83% 83.31% 87.95% 97.63% 100.00%
PBT 2,311 1,556 -15,254 -29,459 -43,968 -58,318 -71,167 -
  QoQ % 48.52% 110.20% 48.22% 33.00% 24.61% 18.05% -
  Horiz. % -3.25% -2.19% 21.43% 41.39% 61.78% 81.95% 100.00%
Tax 64 64 1,337 15,411 29,971 45,484 44,690 -98.73%
  QoQ % 0.00% -95.21% -91.32% -48.58% -34.11% 1.78% -
  Horiz. % 0.14% 0.14% 2.99% 34.48% 67.06% 101.78% 100.00%
NP 2,375 1,620 -13,917 -14,048 -13,997 -12,834 -26,477 -
  QoQ % 46.60% 111.64% 0.93% -0.36% -9.06% 51.53% -
  Horiz. % -8.97% -6.12% 52.56% 53.06% 52.86% 48.47% 100.00%
NP to SH 2,375 1,620 -13,917 -14,048 -13,997 -12,834 -26,477 -
  QoQ % 46.60% 111.64% 0.93% -0.36% -9.06% 51.53% -
  Horiz. % -8.97% -6.12% 52.56% 53.06% 52.86% 48.47% 100.00%
Tax Rate -2.77 % -4.11 % - % - % - % - % - % -
  QoQ % 32.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.40% 100.00% - - - - -
Total Cost 53,047 50,953 67,065 70,222 73,299 78,658 93,901 -31.69%
  QoQ % 4.11% -24.02% -4.50% -4.20% -6.81% -16.23% -
  Horiz. % 56.49% 54.26% 71.42% 74.78% 78.06% 83.77% 100.00%
Net Worth 54,600 54,134 49,942 52,013 5,173 53,093 66,190 -12.05%
  QoQ % 0.86% 8.39% -3.98% 905.32% -90.26% -19.79% -
  Horiz. % 82.49% 81.79% 75.45% 78.58% 7.82% 80.21% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 54,600 54,134 49,942 52,013 5,173 53,093 66,190 -12.05%
  QoQ % 0.86% 8.39% -3.98% 905.32% -90.26% -19.79% -
  Horiz. % 82.49% 81.79% 75.45% 78.58% 7.82% 80.21% 100.00%
NOSH 111,428 110,477 108,571 110,666 11,008 110,611 112,187 -0.45%
  QoQ % 0.86% 1.76% -1.89% 905.32% -90.05% -1.40% -
  Horiz. % 99.32% 98.48% 96.78% 98.64% 9.81% 98.60% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.29 % 3.08 % -26.19 % -25.01 % -23.60 % -19.50 % -39.27 % -
  QoQ % 39.29% 111.76% -4.72% -5.97% -21.03% 50.34% -
  Horiz. % -10.92% -7.84% 66.69% 63.69% 60.10% 49.66% 100.00%
ROE 4.35 % 2.99 % -27.87 % -27.01 % -270.54 % -24.17 % -40.00 % -
  QoQ % 45.48% 110.73% -3.18% 90.02% -1,019.32% 39.57% -
  Horiz. % -10.88% -7.47% 69.68% 67.53% 676.35% 60.43% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 49.74 47.59 48.95 50.76 538.71 59.51 60.10 -11.86%
  QoQ % 4.52% -2.78% -3.57% -90.58% 805.24% -0.98% -
  Horiz. % 82.76% 79.18% 81.45% 84.46% 896.36% 99.02% 100.00%
EPS 2.13 1.47 -12.82 -12.69 -127.15 -11.60 -23.60 -
  QoQ % 44.90% 111.47% -1.02% 90.02% -996.12% 50.85% -
  Horiz. % -9.03% -6.23% 54.32% 53.77% 538.77% 49.15% 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 0.4900 0.4900 0.4600 0.4700 0.4700 0.4800 0.5900 -11.66%
  QoQ % 0.00% 6.52% -2.13% 0.00% -2.08% -18.64% -
  Horiz. % 83.05% 83.05% 77.97% 79.66% 79.66% 81.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 39.04 37.03 37.43 39.56 41.77 46.36 47.49 -12.26%
  QoQ % 5.43% -1.07% -5.38% -5.29% -9.90% -2.38% -
  Horiz. % 82.21% 77.97% 78.82% 83.30% 87.96% 97.62% 100.00%
EPS 1.67 1.14 -9.80 -9.89 -9.86 -9.04 -18.65 -
  QoQ % 46.49% 111.63% 0.91% -0.30% -9.07% 51.53% -
  Horiz. % -8.95% -6.11% 52.55% 53.03% 52.87% 48.47% 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 0.3846 0.3813 0.3518 0.3663 0.0364 0.3740 0.4662 -12.05%
  QoQ % 0.87% 8.39% -3.96% 906.32% -90.27% -19.78% -
  Horiz. % 82.50% 81.79% 75.46% 78.57% 7.81% 80.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1700 0.1600 0.1400 0.1600 0.1400 0.2300 0.1300 -
P/RPS 0.34 0.34 0.29 0.32 0.03 0.39 0.22 33.71%
  QoQ % 0.00% 17.24% -9.38% 966.67% -92.31% 77.27% -
  Horiz. % 154.55% 154.55% 131.82% 145.45% 13.64% 177.27% 100.00%
P/EPS 7.98 10.91 -1.09 -1.26 -0.11 -1.98 -0.55 -
  QoQ % -26.86% 1,100.92% 13.49% -1,045.45% 94.44% -260.00% -
  Horiz. % -1,450.91% -1,983.64% 198.18% 229.09% 20.00% 360.00% 100.00%
EY 12.54 9.16 -91.56 -79.34 -908.23 -50.45 -181.54 -
  QoQ % 36.90% 110.00% -15.40% 91.26% -1,700.26% 72.21% -
  Horiz. % -6.91% -5.05% 50.44% 43.70% 500.29% 27.79% 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 0.35 0.33 0.30 0.34 0.30 0.48 0.22 36.32%
  QoQ % 6.06% 10.00% -11.76% 13.33% -37.50% 118.18% -
  Horiz. % 159.09% 150.00% 136.36% 154.55% 136.36% 218.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 25/02/09 25/11/08 -
Price 0.1600 0.1500 0.2000 0.1400 0.1400 0.1700 0.2700 -
P/RPS 0.32 0.32 0.41 0.28 0.03 0.29 0.45 -20.35%
  QoQ % 0.00% -21.95% 46.43% 833.33% -89.66% -35.56% -
  Horiz. % 71.11% 71.11% 91.11% 62.22% 6.67% 64.44% 100.00%
P/EPS 7.51 10.23 -1.56 -1.10 -0.11 -1.47 -1.14 -
  QoQ % -26.59% 755.77% -41.82% -900.00% 92.52% -28.95% -
  Horiz. % -658.77% -897.37% 136.84% 96.49% 9.65% 128.95% 100.00%
EY 13.32 9.78 -64.09 -90.67 -908.23 -68.25 -87.41 -
  QoQ % 36.20% 115.26% 29.32% 90.02% -1,230.74% 21.92% -
  Horiz. % -15.24% -11.19% 73.32% 103.73% 1,039.05% 78.08% 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 0.33 0.31 0.43 0.30 0.30 0.35 0.46 -19.88%
  QoQ % 6.45% -27.91% 43.33% 0.00% -14.29% -23.91% -
  Horiz. % 71.74% 67.39% 93.48% 65.22% 65.22% 76.09% 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.
 


 

186  239  542  1243 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.24-0.015 
 HSI-C5P 0.340.00 
 LAMBO 0.0650.00 
 HSI-H6Q 0.29-0.01 
 IMPIANA 0.045+0.005 
 VS 1.120.00 
 HSI-H6N 0.0750.00 
 FOCUS 0.185+0.025 
 MTRONIC 0.0750.00 
Partners & Brokers