Highlights

[VERSATL] QoQ TTM Result on 2009-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     111.64%    YoY -     112.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 58,088 58,206 55,422 52,573 53,148 56,174 59,302 -1.37%
  QoQ % -0.20% 5.02% 5.42% -1.08% -5.39% -5.27% -
  Horiz. % 97.95% 98.15% 93.46% 88.65% 89.62% 94.73% 100.00%
PBT 1,823 2,409 2,311 1,556 -15,254 -29,459 -43,968 -
  QoQ % -24.33% 4.24% 48.52% 110.20% 48.22% 33.00% -
  Horiz. % -4.15% -5.48% -5.26% -3.54% 34.69% 67.00% 100.00%
Tax 64 64 64 64 1,337 15,411 29,971 -98.34%
  QoQ % 0.00% 0.00% 0.00% -95.21% -91.32% -48.58% -
  Horiz. % 0.21% 0.21% 0.21% 0.21% 4.46% 51.42% 100.00%
NP 1,887 2,473 2,375 1,620 -13,917 -14,048 -13,997 -
  QoQ % -23.70% 4.13% 46.60% 111.64% 0.93% -0.36% -
  Horiz. % -13.48% -17.67% -16.97% -11.57% 99.43% 100.36% 100.00%
NP to SH 1,887 2,473 2,375 1,620 -13,917 -14,048 -13,997 -
  QoQ % -23.70% 4.13% 46.60% 111.64% 0.93% -0.36% -
  Horiz. % -13.48% -17.67% -16.97% -11.57% 99.43% 100.36% 100.00%
Tax Rate -3.51 % -2.66 % -2.77 % -4.11 % - % - % - % -
  QoQ % -31.95% 3.97% 32.60% 0.00% 0.00% 0.00% -
  Horiz. % 85.40% 64.72% 67.40% 100.00% - - -
Total Cost 56,201 55,733 53,047 50,953 67,065 70,222 73,299 -16.21%
  QoQ % 0.84% 5.06% 4.11% -24.02% -4.50% -4.20% -
  Horiz. % 76.67% 76.04% 72.37% 69.51% 91.50% 95.80% 100.00%
Net Worth 52,799 55,533 54,600 54,134 49,942 52,013 5,173 369.82%
  QoQ % -4.92% 1.71% 0.86% 8.39% -3.98% 905.32% -
  Horiz. % 1,020.53% 1,073.36% 1,055.32% 1,046.31% 965.30% 1,005.32% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 52,799 55,533 54,600 54,134 49,942 52,013 5,173 369.82%
  QoQ % -4.92% 1.71% 0.86% 8.39% -3.98% 905.32% -
  Horiz. % 1,020.53% 1,073.36% 1,055.32% 1,046.31% 965.30% 1,005.32% 100.00%
NOSH 109,999 113,333 111,428 110,477 108,571 110,666 11,008 363.28%
  QoQ % -2.94% 1.71% 0.86% 1.76% -1.89% 905.32% -
  Horiz. % 999.26% 1,029.54% 1,012.24% 1,003.60% 986.29% 1,005.32% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.25 % 4.25 % 4.29 % 3.08 % -26.19 % -25.01 % -23.60 % -
  QoQ % -23.53% -0.93% 39.29% 111.76% -4.72% -5.97% -
  Horiz. % -13.77% -18.01% -18.18% -13.05% 110.97% 105.97% 100.00%
ROE 3.57 % 4.45 % 4.35 % 2.99 % -27.87 % -27.01 % -270.54 % -
  QoQ % -19.78% 2.30% 45.48% 110.73% -3.18% 90.02% -
  Horiz. % -1.32% -1.64% -1.61% -1.11% 10.30% 9.98% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.81 51.36 49.74 47.59 48.95 50.76 538.71 -78.71%
  QoQ % 2.82% 3.26% 4.52% -2.78% -3.57% -90.58% -
  Horiz. % 9.80% 9.53% 9.23% 8.83% 9.09% 9.42% 100.00%
EPS 1.72 2.18 2.13 1.47 -12.82 -12.69 -127.15 -
  QoQ % -21.10% 2.35% 44.90% 111.47% -1.02% 90.02% -
  Horiz. % -1.35% -1.71% -1.68% -1.16% 10.08% 9.98% 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 0.4900 0.4600 0.4700 0.4700 1.41%
  QoQ % -2.04% 0.00% 0.00% 6.52% -2.13% 0.00% -
  Horiz. % 102.13% 104.26% 104.26% 104.26% 97.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.91 41.00 39.04 37.03 37.43 39.56 41.77 -1.38%
  QoQ % -0.22% 5.02% 5.43% -1.07% -5.38% -5.29% -
  Horiz. % 97.94% 98.16% 93.46% 88.65% 89.61% 94.71% 100.00%
EPS 1.33 1.74 1.67 1.14 -9.80 -9.89 -9.86 -
  QoQ % -23.56% 4.19% 46.49% 111.63% 0.91% -0.30% -
  Horiz. % -13.49% -17.65% -16.94% -11.56% 99.39% 100.30% 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 0.3719 0.3911 0.3846 0.3813 0.3518 0.3663 0.0364 370.19%
  QoQ % -4.91% 1.69% 0.87% 8.39% -3.96% 906.32% -
  Horiz. % 1,021.70% 1,074.45% 1,056.59% 1,047.53% 966.48% 1,006.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1400 0.1600 0.1700 0.1600 0.1400 0.1600 0.1400 -
P/RPS 0.27 0.31 0.34 0.34 0.29 0.32 0.03 332.10%
  QoQ % -12.90% -8.82% 0.00% 17.24% -9.38% 966.67% -
  Horiz. % 900.00% 1,033.33% 1,133.33% 1,133.33% 966.67% 1,066.67% 100.00%
P/EPS 8.16 7.33 7.98 10.91 -1.09 -1.26 -0.11 -
  QoQ % 11.32% -8.15% -26.86% 1,100.92% 13.49% -1,045.45% -
  Horiz. % -7,418.18% -6,663.64% -7,254.55% -9,918.18% 990.91% 1,145.45% 100.00%
EY 12.25 13.64 12.54 9.16 -91.56 -79.34 -908.23 -
  QoQ % -10.19% 8.77% 36.90% 110.00% -15.40% 91.26% -
  Horiz. % -1.35% -1.50% -1.38% -1.01% 10.08% 8.74% 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 0.29 0.33 0.35 0.33 0.30 0.34 0.30 -2.23%
  QoQ % -12.12% -5.71% 6.06% 10.00% -11.76% 13.33% -
  Horiz. % 96.67% 110.00% 116.67% 110.00% 100.00% 113.33% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 08/09/10 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 -
Price 0.1200 0.1400 0.1600 0.1500 0.2000 0.1400 0.1400 -
P/RPS 0.23 0.27 0.32 0.32 0.41 0.28 0.03 288.33%
  QoQ % -14.81% -15.62% 0.00% -21.95% 46.43% 833.33% -
  Horiz. % 766.67% 900.00% 1,066.67% 1,066.67% 1,366.67% 933.33% 100.00%
P/EPS 7.00 6.42 7.51 10.23 -1.56 -1.10 -0.11 -
  QoQ % 9.03% -14.51% -26.59% 755.77% -41.82% -900.00% -
  Horiz. % -6,363.64% -5,836.36% -6,827.27% -9,300.00% 1,418.18% 1,000.00% 100.00%
EY 14.30 15.59 13.32 9.78 -64.09 -90.67 -908.23 -
  QoQ % -8.27% 17.04% 36.20% 115.26% 29.32% 90.02% -
  Horiz. % -1.57% -1.72% -1.47% -1.08% 7.06% 9.98% 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 0.29 0.33 0.31 0.43 0.30 0.30 -11.44%
  QoQ % -13.79% -12.12% 6.45% -27.91% 43.33% 0.00% -
  Horiz. % 83.33% 96.67% 110.00% 103.33% 143.33% 100.00% 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.
 


 

1867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.7950.00 
 TENAGA-C57 0.0950.00 
Partners & Brokers