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 - 254,635
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.32 22.59 22.81 22.86 21.77 20.65 20.87 4.58%
  QoQ % -1.20% -0.96% -0.22% 5.01% 5.42% -1.05% -
  Horiz. % 106.95% 108.24% 109.30% 109.54% 104.31% 98.95% 100.00%
EPS 0.01 0.09 0.74 0.97 0.93 0.64 -5.47 -
  QoQ % -88.89% -87.84% -23.71% 4.30% 45.31% 111.70% -
  Horiz. % -0.18% -1.65% -13.53% -17.73% -17.00% -11.70% 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 0.2114 0.2130 0.2074 0.2181 0.2144 0.2126 0.1961 5.14%
  QoQ % -0.75% 2.70% -4.91% 1.73% 0.85% 8.41% -
  Horiz. % 107.80% 108.62% 105.76% 111.22% 109.33% 108.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS