Highlights

[VERSATL] QoQ TTM Result on 2011-12-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -293.89%    YoY -     -3,281.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 57,312 54,443 54,047 54,785 55,767 55,387 56,827 0.57%
  QoQ % 5.27% 0.73% -1.35% -1.76% 0.69% -2.53% -
  Horiz. % 100.85% 95.80% 95.11% 96.41% 98.13% 97.47% 100.00%
PBT -4,175 -5,928 -6,673 -6,992 -3,259 -1,782 -1,352 111.62%
  QoQ % 29.57% 11.16% 4.56% -114.54% -82.88% -31.80% -
  Horiz. % 308.80% 438.46% 493.57% 517.16% 241.05% 131.80% 100.00%
Tax -415 -421 -421 -421 1,377 1,383 1,383 -
  QoQ % 1.43% 0.00% 0.00% -130.57% -0.43% 0.00% -
  Horiz. % -30.01% -30.44% -30.44% -30.44% 99.57% 100.00% 100.00%
NP -4,590 -6,349 -7,094 -7,413 -1,882 -399 31 -
  QoQ % 27.71% 10.50% 4.30% -293.89% -371.68% -1,387.10% -
  Horiz. % -14,806.45% -20,480.65% -22,883.87% -23,912.90% -6,070.97% -1,287.10% 100.00%
NP to SH -4,590 -6,349 -7,094 -7,413 -1,882 -399 31 -
  QoQ % 27.71% 10.50% 4.30% -293.89% -371.68% -1,387.10% -
  Horiz. % -14,806.45% -20,480.65% -22,883.87% -23,912.90% -6,070.97% -1,287.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 61,902 60,792 61,141 62,198 57,649 55,786 56,796 5.89%
  QoQ % 1.83% -0.57% -1.70% 7.89% 3.34% -1.78% -
  Horiz. % 108.99% 107.04% 107.65% 109.51% 101.50% 98.22% 100.00%
Net Worth 49,408 50,522 49,359 48,646 50,799 53,119 53,819 -5.53%
  QoQ % -2.21% 2.36% 1.47% -4.24% -4.37% -1.30% -
  Horiz. % 91.80% 93.87% 91.71% 90.39% 94.39% 98.70% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 49,408 50,522 49,359 48,646 50,799 53,119 53,819 -5.53%
  QoQ % -2.21% 2.36% 1.47% -4.24% -4.37% -1.30% -
  Horiz. % 91.80% 93.87% 91.71% 90.39% 94.39% 98.70% 100.00%
NOSH 109,795 112,272 109,687 110,560 110,432 110,666 109,836 -0.02%
  QoQ % -2.21% 2.36% -0.79% 0.12% -0.21% 0.76% -
  Horiz. % 99.96% 102.22% 99.86% 100.66% 100.54% 100.76% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -8.01 % -11.66 % -13.13 % -13.53 % -3.37 % -0.72 % 0.05 % -
  QoQ % 31.30% 11.20% 2.96% -301.48% -368.06% -1,540.00% -
  Horiz. % -16,020.00% -23,320.00% -26,260.00% -27,060.00% -6,740.00% -1,440.00% 100.00%
ROE -9.29 % -12.57 % -14.37 % -15.24 % -3.70 % -0.75 % 0.06 % -
  QoQ % 26.09% 12.53% 5.71% -311.89% -393.33% -1,350.00% -
  Horiz. % -15,483.33% -20,950.00% -23,950.00% -25,400.00% -6,166.67% -1,250.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.20 48.49 49.27 49.55 50.50 50.05 51.74 0.59%
  QoQ % 7.65% -1.58% -0.57% -1.88% 0.90% -3.27% -
  Horiz. % 100.89% 93.72% 95.23% 95.77% 97.60% 96.73% 100.00%
EPS -4.18 -5.65 -6.47 -6.70 -1.70 -0.36 0.03 -
  QoQ % 26.02% 12.67% 3.43% -294.12% -372.22% -1,300.00% -
  Horiz. % -13,933.33% -18,833.33% -21,566.67% -22,333.33% -5,666.67% -1,200.00% 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 0.4500 0.4500 0.4500 0.4400 0.4600 0.4800 0.4900 -5.50%
  QoQ % 0.00% 0.00% 2.27% -4.35% -4.17% -2.04% -
  Horiz. % 91.84% 91.84% 91.84% 89.80% 93.88% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.51 21.38 21.23 21.52 21.90 21.75 22.32 0.57%
  QoQ % 5.29% 0.71% -1.35% -1.74% 0.69% -2.55% -
  Horiz. % 100.85% 95.79% 95.12% 96.42% 98.12% 97.45% 100.00%
EPS -1.80 -2.49 -2.79 -2.91 -0.74 -0.16 0.01 -
  QoQ % 27.71% 10.75% 4.12% -293.24% -362.50% -1,700.00% -
  Horiz. % -18,000.00% -24,900.00% -27,900.00% -29,100.00% -7,400.00% -1,600.00% 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 0.1940 0.1984 0.1938 0.1910 0.1995 0.2086 0.2114 -5.55%
  QoQ % -2.22% 2.37% 1.47% -4.26% -4.36% -1.32% -
  Horiz. % 91.77% 93.85% 91.67% 90.35% 94.37% 98.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2500 0.2800 0.3100 0.4300 0.1000 0.1200 0.1700 -
P/RPS 0.48 0.58 0.63 0.87 0.20 0.24 0.33 28.29%
  QoQ % -17.24% -7.94% -27.59% 335.00% -16.67% -27.27% -
  Horiz. % 145.45% 175.76% 190.91% 263.64% 60.61% 72.73% 100.00%
P/EPS -5.98 -4.95 -4.79 -6.41 -5.87 -33.28 602.33 -
  QoQ % -20.81% -3.34% 25.27% -9.20% 82.36% -105.53% -
  Horiz. % -0.99% -0.82% -0.80% -1.06% -0.97% -5.53% 100.00%
EY -16.72 -20.20 -20.86 -15.59 -17.04 -3.00 0.17 -
  QoQ % 17.23% 3.16% -33.80% 8.51% -468.00% -1,864.71% -
  Horiz. % -9,835.29% -11,882.35% -12,270.59% -9,170.59% -10,023.53% -1,764.71% 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 0.56 0.62 0.69 0.98 0.22 0.25 0.35 36.68%
  QoQ % -9.68% -10.14% -29.59% 345.45% -12.00% -28.57% -
  Horiz. % 160.00% 177.14% 197.14% 280.00% 62.86% 71.43% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 23/05/12 29/02/12 29/11/11 25/08/11 27/05/11 -
Price 0.2400 0.2600 0.2800 0.3500 0.2900 0.1200 0.1250 -
P/RPS 0.46 0.54 0.57 0.71 0.57 0.24 0.24 54.12%
  QoQ % -14.81% -5.26% -19.72% 24.56% 137.50% 0.00% -
  Horiz. % 191.67% 225.00% 237.50% 295.83% 237.50% 100.00% 100.00%
P/EPS -5.74 -4.60 -4.33 -5.22 -17.02 -33.28 442.89 -
  QoQ % -24.78% -6.24% 17.05% 69.33% 48.86% -107.51% -
  Horiz. % -1.30% -1.04% -0.98% -1.18% -3.84% -7.51% 100.00%
EY -17.42 -21.75 -23.10 -19.16 -5.88 -3.00 0.23 -
  QoQ % 19.91% 5.84% -20.56% -225.85% -96.00% -1,404.35% -
  Horiz. % -7,573.91% -9,456.52% -10,043.48% -8,330.43% -2,556.52% -1,304.35% 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 0.53 0.58 0.62 0.80 0.63 0.25 0.26 60.56%
  QoQ % -8.62% -6.45% -22.50% 26.98% 152.00% -3.85% -
  Horiz. % 203.85% 223.08% 238.46% 307.69% 242.31% 96.15% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
7. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
8. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS