Highlights

[VERSATL] QoQ TTM Result on 2010-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -23.70%    YoY -     113.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 55,387 56,827 57,518 58,088 58,206 55,422 52,573 3.55%
  QoQ % -2.53% -1.20% -0.98% -0.20% 5.02% 5.42% -
  Horiz. % 105.35% 108.09% 109.41% 110.49% 110.71% 105.42% 100.00%
PBT -1,782 -1,352 -1,150 1,823 2,409 2,311 1,556 -
  QoQ % -31.80% -17.57% -163.08% -24.33% 4.24% 48.52% -
  Horiz. % -114.52% -86.89% -73.91% 117.16% 154.82% 148.52% 100.00%
Tax 1,383 1,383 1,383 64 64 64 64 680.20%
  QoQ % 0.00% 0.00% 2,060.94% 0.00% 0.00% 0.00% -
  Horiz. % 2,160.94% 2,160.94% 2,160.94% 100.00% 100.00% 100.00% 100.00%
NP -399 31 233 1,887 2,473 2,375 1,620 -
  QoQ % -1,387.10% -86.70% -87.65% -23.70% 4.13% 46.60% -
  Horiz. % -24.63% 1.91% 14.38% 116.48% 152.65% 146.60% 100.00%
NP to SH -399 31 233 1,887 2,473 2,375 1,620 -
  QoQ % -1,387.10% -86.70% -87.65% -23.70% 4.13% 46.60% -
  Horiz. % -24.63% 1.91% 14.38% 116.48% 152.65% 146.60% 100.00%
Tax Rate - % - % - % -3.51 % -2.66 % -2.77 % -4.11 % -
  QoQ % 0.00% 0.00% 0.00% -31.95% 3.97% 32.60% -
  Horiz. % 0.00% 0.00% 0.00% 85.40% 64.72% 67.40% 100.00%
Total Cost 55,786 56,796 57,285 56,201 55,733 53,047 50,953 6.25%
  QoQ % -1.78% -0.85% 1.93% 0.84% 5.06% 4.11% -
  Horiz. % 109.49% 111.47% 112.43% 110.30% 109.38% 104.11% 100.00%
Net Worth 53,119 53,819 54,242 52,799 55,533 54,600 54,134 -1.26%
  QoQ % -1.30% -0.78% 2.73% -4.92% 1.71% 0.86% -
  Horiz. % 98.13% 99.42% 100.20% 97.54% 102.58% 100.86% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 53,119 53,819 54,242 52,799 55,533 54,600 54,134 -1.26%
  QoQ % -1.30% -0.78% 2.73% -4.92% 1.71% 0.86% -
  Horiz. % 98.13% 99.42% 100.20% 97.54% 102.58% 100.86% 100.00%
NOSH 110,666 109,836 110,699 109,999 113,333 111,428 110,477 0.11%
  QoQ % 0.76% -0.78% 0.64% -2.94% 1.71% 0.86% -
  Horiz. % 100.17% 99.42% 100.20% 99.57% 102.58% 100.86% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.72 % 0.05 % 0.41 % 3.25 % 4.25 % 4.29 % 3.08 % -
  QoQ % -1,540.00% -87.80% -87.38% -23.53% -0.93% 39.29% -
  Horiz. % -23.38% 1.62% 13.31% 105.52% 137.99% 139.29% 100.00%
ROE -0.75 % 0.06 % 0.43 % 3.57 % 4.45 % 4.35 % 2.99 % -
  QoQ % -1,350.00% -86.05% -87.96% -19.78% 2.30% 45.48% -
  Horiz. % -25.08% 2.01% 14.38% 119.40% 148.83% 145.48% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.05 51.74 51.96 52.81 51.36 49.74 47.59 3.43%
  QoQ % -3.27% -0.42% -1.61% 2.82% 3.26% 4.52% -
  Horiz. % 105.17% 108.72% 109.18% 110.97% 107.92% 104.52% 100.00%
EPS -0.36 0.03 0.21 1.72 2.18 2.13 1.47 -
  QoQ % -1,300.00% -85.71% -87.79% -21.10% 2.35% 44.90% -
  Horiz. % -24.49% 2.04% 14.29% 117.01% 148.30% 144.90% 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 0.4800 0.4900 0.4900 0.4800 0.4900 0.4900 0.4900 -1.37%
  QoQ % -2.04% 0.00% 2.08% -2.04% 0.00% 0.00% -
  Horiz. % 97.96% 100.00% 100.00% 97.96% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.75 22.32 22.59 22.81 22.86 21.77 20.65 3.53%
  QoQ % -2.55% -1.20% -0.96% -0.22% 5.01% 5.42% -
  Horiz. % 105.33% 108.09% 109.39% 110.46% 110.70% 105.42% 100.00%
EPS -0.16 0.01 0.09 0.74 0.97 0.93 0.64 -
  QoQ % -1,700.00% -88.89% -87.84% -23.71% 4.30% 45.31% -
  Horiz. % -25.00% 1.56% 14.06% 115.62% 151.56% 145.31% 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 0.2086 0.2114 0.2130 0.2074 0.2181 0.2144 0.2126 -1.26%
  QoQ % -1.32% -0.75% 2.70% -4.91% 1.73% 0.85% -
  Horiz. % 98.12% 99.44% 100.19% 97.55% 102.59% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1200 0.1700 0.1200 0.1400 0.1600 0.1700 0.1600 -
P/RPS 0.24 0.33 0.23 0.27 0.31 0.34 0.34 -20.77%
  QoQ % -27.27% 43.48% -14.81% -12.90% -8.82% 0.00% -
  Horiz. % 70.59% 97.06% 67.65% 79.41% 91.18% 100.00% 100.00%
P/EPS -33.28 602.33 57.01 8.16 7.33 7.98 10.91 -
  QoQ % -105.53% 956.53% 598.65% 11.32% -8.15% -26.86% -
  Horiz. % -305.04% 5,520.90% 522.55% 74.79% 67.19% 73.14% 100.00%
EY -3.00 0.17 1.75 12.25 13.64 12.54 9.16 -
  QoQ % -1,864.71% -90.29% -85.71% -10.19% 8.77% 36.90% -
  Horiz. % -32.75% 1.86% 19.10% 133.73% 148.91% 136.90% 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 0.25 0.35 0.24 0.29 0.33 0.35 0.33 -16.94%
  QoQ % -28.57% 45.83% -17.24% -12.12% -5.71% 6.06% -
  Horiz. % 75.76% 106.06% 72.73% 87.88% 100.00% 106.06% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 -
Price 0.1200 0.1250 0.1300 0.1200 0.1400 0.1600 0.1500 -
P/RPS 0.24 0.24 0.25 0.23 0.27 0.32 0.32 -17.50%
  QoQ % 0.00% -4.00% 8.70% -14.81% -15.62% 0.00% -
  Horiz. % 75.00% 75.00% 78.12% 71.88% 84.38% 100.00% 100.00%
P/EPS -33.28 442.89 61.76 7.00 6.42 7.51 10.23 -
  QoQ % -107.51% 617.11% 782.29% 9.03% -14.51% -26.59% -
  Horiz. % -325.32% 4,329.33% 603.71% 68.43% 62.76% 73.41% 100.00%
EY -3.00 0.23 1.62 14.30 15.59 13.32 9.78 -
  QoQ % -1,404.35% -85.80% -88.67% -8.27% 17.04% 36.20% -
  Horiz. % -30.67% 2.35% 16.56% 146.22% 159.41% 136.20% 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 0.25 0.26 0.27 0.25 0.29 0.33 0.31 -13.39%
  QoQ % -3.85% -3.70% 8.00% -13.79% -12.12% 6.45% -
  Horiz. % 80.65% 83.87% 87.10% 80.65% 93.55% 106.45% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS