Highlights

[VERSATL] QoQ TTM Result on 2007-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -741.15%    YoY -     -1,655.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 67,424 71,539 73,361 72,415 74,797 71,282 71,202 -3.56%
  QoQ % -5.75% -2.48% 1.31% -3.18% 4.93% 0.11% -
  Horiz. % 94.69% 100.47% 103.03% 101.70% 105.05% 100.11% 100.00%
PBT -71,167 -55,794 -40,834 -25,398 4,126 3,589 2,756 -
  QoQ % -27.55% -36.64% -60.78% -715.56% 14.96% 30.22% -
  Horiz. % -2,582.26% -2,024.46% -1,481.64% -921.55% 149.71% 130.22% 100.00%
Tax 44,690 30,559 15,928 342 -218 -180 -125 -
  QoQ % 46.24% 91.86% 4,557.31% 256.88% -21.11% -44.00% -
  Horiz. % -35,752.00% -24,447.20% -12,742.40% -273.60% 174.40% 144.00% 100.00%
NP -26,477 -25,235 -24,906 -25,056 3,908 3,409 2,631 -
  QoQ % -4.92% -1.32% 0.60% -741.15% 14.64% 29.57% -
  Horiz. % -1,006.35% -959.14% -946.64% -952.34% 148.54% 129.57% 100.00%
NP to SH -26,477 -25,235 -24,906 -25,056 3,908 3,409 2,631 -
  QoQ % -4.92% -1.32% 0.60% -741.15% 14.64% 29.57% -
  Horiz. % -1,006.35% -959.14% -946.64% -952.34% 148.54% 129.57% 100.00%
Tax Rate - % - % - % - % 5.28 % 5.02 % 4.54 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.18% 10.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.30% 110.57% 100.00%
Total Cost 93,901 96,774 98,267 97,471 70,889 67,873 68,571 23.25%
  QoQ % -2.97% -1.52% 0.82% 37.50% 4.44% -1.02% -
  Horiz. % 136.94% 141.13% 143.31% 142.15% 103.38% 98.98% 100.00%
Net Worth 66,190 67,849 70,799 65,759 91,478 92,459 90,509 -18.78%
  QoQ % -2.45% -4.17% 7.67% -28.12% -1.06% 2.15% -
  Horiz. % 73.13% 74.96% 78.22% 72.65% 101.07% 102.15% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 66,190 67,849 70,799 65,759 91,478 92,459 90,509 -18.78%
  QoQ % -2.45% -4.17% 7.67% -28.12% -1.06% 2.15% -
  Horiz. % 73.13% 74.96% 78.22% 72.65% 101.07% 102.15% 100.00%
NOSH 112,187 114,999 119,999 110,631 110,374 112,631 110,526 1.00%
  QoQ % -2.45% -4.17% 8.47% 0.23% -2.00% 1.90% -
  Horiz. % 101.50% 104.05% 108.57% 100.09% 99.86% 101.90% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -39.27 % -35.27 % -33.95 % -34.60 % 5.22 % 4.78 % 3.70 % -
  QoQ % -11.34% -3.89% 1.88% -762.84% 9.21% 29.19% -
  Horiz. % -1,061.35% -953.24% -917.57% -935.14% 141.08% 129.19% 100.00%
ROE -40.00 % -37.19 % -35.18 % -38.10 % 4.27 % 3.69 % 2.91 % -
  QoQ % -7.56% -5.71% 7.66% -992.27% 15.72% 26.80% -
  Horiz. % -1,374.57% -1,278.01% -1,208.93% -1,309.28% 146.74% 126.80% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.10 62.21 61.13 65.46 67.77 63.29 64.42 -4.51%
  QoQ % -3.39% 1.77% -6.61% -3.41% 7.08% -1.75% -
  Horiz. % 93.29% 96.57% 94.89% 101.61% 105.20% 98.25% 100.00%
EPS -23.60 -21.94 -20.76 -22.65 3.54 3.03 2.38 -
  QoQ % -7.57% -5.68% 8.34% -739.83% 16.83% 27.31% -
  Horiz. % -991.60% -921.85% -872.27% -951.68% 148.74% 127.31% 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 0.5900 0.5900 0.5900 0.5944 0.8288 0.8209 0.8189 -19.58%
  QoQ % 0.00% 0.00% -0.74% -28.28% 0.96% 0.24% -
  Horiz. % 72.05% 72.05% 72.05% 72.59% 101.21% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.49 50.39 51.67 51.00 52.68 50.21 50.15 -3.56%
  QoQ % -5.76% -2.48% 1.31% -3.19% 4.92% 0.12% -
  Horiz. % 94.70% 100.48% 103.03% 101.69% 105.04% 100.12% 100.00%
EPS -18.65 -17.77 -17.54 -17.65 2.75 2.40 1.85 -
  QoQ % -4.95% -1.31% 0.62% -741.82% 14.58% 29.73% -
  Horiz. % -1,008.11% -960.54% -948.11% -954.05% 148.65% 129.73% 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 0.4662 0.4779 0.4987 0.4632 0.6443 0.6512 0.6375 -18.78%
  QoQ % -2.45% -4.17% 7.66% -28.11% -1.06% 2.15% -
  Horiz. % 73.13% 74.96% 78.23% 72.66% 101.07% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.1300 0.2100 0.2900 0.2300 0.2800 0.3200 0.3200 -
P/RPS 0.22 0.34 0.47 0.35 0.41 0.51 0.50 -42.06%
  QoQ % -35.29% -27.66% 34.29% -14.63% -19.61% 2.00% -
  Horiz. % 44.00% 68.00% 94.00% 70.00% 82.00% 102.00% 100.00%
P/EPS -0.55 -0.96 -1.40 -1.02 7.91 10.57 13.44 -
  QoQ % 42.71% 31.43% -37.25% -112.90% -25.17% -21.35% -
  Horiz. % -4.09% -7.14% -10.42% -7.59% 58.85% 78.65% 100.00%
EY -181.54 -104.49 -71.57 -98.47 12.65 9.46 7.44 -
  QoQ % -73.74% -46.00% 27.32% -878.42% 33.72% 27.15% -
  Horiz. % -2,440.05% -1,404.44% -961.96% -1,323.52% 170.03% 127.15% 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 0.22 0.36 0.49 0.39 0.34 0.39 0.39 -31.66%
  QoQ % -38.89% -26.53% 25.64% 14.71% -12.82% 0.00% -
  Horiz. % 56.41% 92.31% 125.64% 100.00% 87.18% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 30/05/07 -
Price 0.2700 0.2500 0.2000 0.2400 0.2900 0.2900 0.3100 -
P/RPS 0.45 0.40 0.33 0.37 0.43 0.46 0.48 -4.20%
  QoQ % 12.50% 21.21% -10.81% -13.95% -6.52% -4.17% -
  Horiz. % 93.75% 83.33% 68.75% 77.08% 89.58% 95.83% 100.00%
P/EPS -1.14 -1.14 -0.96 -1.06 8.19 9.58 13.02 -
  QoQ % 0.00% -18.75% 9.43% -112.94% -14.51% -26.42% -
  Horiz. % -8.76% -8.76% -7.37% -8.14% 62.90% 73.58% 100.00%
EY -87.41 -87.77 -103.78 -94.37 12.21 10.44 7.68 -
  QoQ % 0.41% 15.43% -9.97% -872.89% 16.95% 35.94% -
  Horiz. % -1,138.15% -1,142.84% -1,351.30% -1,228.78% 158.98% 135.94% 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 0.46 0.42 0.34 0.40 0.35 0.35 0.38 13.54%
  QoQ % 9.52% 23.53% -15.00% 14.29% 0.00% -7.89% -
  Horiz. % 121.05% 110.53% 89.47% 105.26% 92.11% 92.11% 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 
Partners & Brokers