Highlights

[VERSATL] QoQ TTM Result on 2010-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 08-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     4.13%    YoY -     117.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 56,827 57,518 58,088 58,206 55,422 52,573 53,148 4.57%
  QoQ % -1.20% -0.98% -0.20% 5.02% 5.42% -1.08% -
  Horiz. % 106.92% 108.22% 109.29% 109.52% 104.28% 98.92% 100.00%
PBT -1,352 -1,150 1,823 2,409 2,311 1,556 -15,254 -80.15%
  QoQ % -17.57% -163.08% -24.33% 4.24% 48.52% 110.20% -
  Horiz. % 8.86% 7.54% -11.95% -15.79% -15.15% -10.20% 100.00%
Tax 1,383 1,383 64 64 64 64 1,337 2.28%
  QoQ % 0.00% 2,060.94% 0.00% 0.00% 0.00% -95.21% -
  Horiz. % 103.44% 103.44% 4.79% 4.79% 4.79% 4.79% 100.00%
NP 31 233 1,887 2,473 2,375 1,620 -13,917 -
  QoQ % -86.70% -87.65% -23.70% 4.13% 46.60% 111.64% -
  Horiz. % -0.22% -1.67% -13.56% -17.77% -17.07% -11.64% 100.00%
NP to SH 31 233 1,887 2,473 2,375 1,620 -13,917 -
  QoQ % -86.70% -87.65% -23.70% 4.13% 46.60% 111.64% -
  Horiz. % -0.22% -1.67% -13.56% -17.77% -17.07% -11.64% 100.00%
Tax Rate - % - % -3.51 % -2.66 % -2.77 % -4.11 % - % -
  QoQ % 0.00% 0.00% -31.95% 3.97% 32.60% 0.00% -
  Horiz. % 0.00% 0.00% 85.40% 64.72% 67.40% 100.00% -
Total Cost 56,796 57,285 56,201 55,733 53,047 50,953 67,065 -10.50%
  QoQ % -0.85% 1.93% 0.84% 5.06% 4.11% -24.02% -
  Horiz. % 84.69% 85.42% 83.80% 83.10% 79.10% 75.98% 100.00%
Net Worth 53,819 54,242 52,799 55,533 54,600 54,134 49,942 5.12%
  QoQ % -0.78% 2.73% -4.92% 1.71% 0.86% 8.39% -
  Horiz. % 107.76% 108.61% 105.72% 111.19% 109.32% 108.39% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,819 54,242 52,799 55,533 54,600 54,134 49,942 5.12%
  QoQ % -0.78% 2.73% -4.92% 1.71% 0.86% 8.39% -
  Horiz. % 107.76% 108.61% 105.72% 111.19% 109.32% 108.39% 100.00%
NOSH 109,836 110,699 109,999 113,333 111,428 110,477 108,571 0.78%
  QoQ % -0.78% 0.64% -2.94% 1.71% 0.86% 1.76% -
  Horiz. % 101.16% 101.96% 101.32% 104.39% 102.63% 101.76% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.05 % 0.41 % 3.25 % 4.25 % 4.29 % 3.08 % -26.19 % -
  QoQ % -87.80% -87.38% -23.53% -0.93% 39.29% 111.76% -
  Horiz. % -0.19% -1.57% -12.41% -16.23% -16.38% -11.76% 100.00%
ROE 0.06 % 0.43 % 3.57 % 4.45 % 4.35 % 2.99 % -27.87 % -
  QoQ % -86.05% -87.96% -19.78% 2.30% 45.48% 110.73% -
  Horiz. % -0.22% -1.54% -12.81% -15.97% -15.61% -10.73% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.74 51.96 52.81 51.36 49.74 47.59 48.95 3.77%
  QoQ % -0.42% -1.61% 2.82% 3.26% 4.52% -2.78% -
  Horiz. % 105.70% 106.15% 107.89% 104.92% 101.61% 97.22% 100.00%
EPS 0.03 0.21 1.72 2.18 2.13 1.47 -12.82 -
  QoQ % -85.71% -87.79% -21.10% 2.35% 44.90% 111.47% -
  Horiz. % -0.23% -1.64% -13.42% -17.00% -16.61% -11.47% 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 0.4900 0.4900 0.4800 0.4900 0.4900 0.4900 0.4600 4.31%
  QoQ % 0.00% 2.08% -2.04% 0.00% 0.00% 6.52% -
  Horiz. % 106.52% 106.52% 104.35% 106.52% 106.52% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.02 40.51 40.91 41.00 39.04 37.03 37.43 4.57%
  QoQ % -1.21% -0.98% -0.22% 5.02% 5.43% -1.07% -
  Horiz. % 106.92% 108.23% 109.30% 109.54% 104.30% 98.93% 100.00%
EPS 0.02 0.16 1.33 1.74 1.67 1.14 -9.80 -
  QoQ % -87.50% -87.97% -23.56% 4.19% 46.49% 111.63% -
  Horiz. % -0.20% -1.63% -13.57% -17.76% -17.04% -11.63% 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 0.3791 0.3820 0.3719 0.3911 0.3846 0.3813 0.3518 5.11%
  QoQ % -0.76% 2.72% -4.91% 1.69% 0.87% 8.39% -
  Horiz. % 107.76% 108.58% 105.71% 111.17% 109.32% 108.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1700 0.1200 0.1400 0.1600 0.1700 0.1600 0.1400 -
P/RPS 0.33 0.23 0.27 0.31 0.34 0.34 0.29 9.00%
  QoQ % 43.48% -14.81% -12.90% -8.82% 0.00% 17.24% -
  Horiz. % 113.79% 79.31% 93.10% 106.90% 117.24% 117.24% 100.00%
P/EPS 602.33 57.01 8.16 7.33 7.98 10.91 -1.09 -
  QoQ % 956.53% 598.65% 11.32% -8.15% -26.86% 1,100.92% -
  Horiz. % -55,259.63% -5,230.27% -748.62% -672.48% -732.11% -1,000.92% 100.00%
EY 0.17 1.75 12.25 13.64 12.54 9.16 -91.56 -
  QoQ % -90.29% -85.71% -10.19% 8.77% 36.90% 110.00% -
  Horiz. % -0.19% -1.91% -13.38% -14.90% -13.70% -10.00% 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 0.24 0.29 0.33 0.35 0.33 0.30 10.83%
  QoQ % 45.83% -17.24% -12.12% -5.71% 6.06% 10.00% -
  Horiz. % 116.67% 80.00% 96.67% 110.00% 116.67% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 24/11/09 -
Price 0.1250 0.1300 0.1200 0.1400 0.1600 0.1500 0.2000 -
P/RPS 0.24 0.25 0.23 0.27 0.32 0.32 0.41 -30.05%
  QoQ % -4.00% 8.70% -14.81% -15.62% 0.00% -21.95% -
  Horiz. % 58.54% 60.98% 56.10% 65.85% 78.05% 78.05% 100.00%
P/EPS 442.89 61.76 7.00 6.42 7.51 10.23 -1.56 -
  QoQ % 617.11% 782.29% 9.03% -14.51% -26.59% 755.77% -
  Horiz. % -28,390.39% -3,958.97% -448.72% -411.54% -481.41% -655.77% 100.00%
EY 0.23 1.62 14.30 15.59 13.32 9.78 -64.09 -
  QoQ % -85.80% -88.67% -8.27% 17.04% 36.20% 115.26% -
  Horiz. % -0.36% -2.53% -22.31% -24.33% -20.78% -15.26% 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 0.26 0.27 0.25 0.29 0.33 0.31 0.43 -28.52%
  QoQ % -3.70% 8.00% -13.79% -12.12% 6.45% -27.91% -
  Horiz. % 60.47% 62.79% 58.14% 67.44% 76.74% 72.09% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers