Highlights

[VERSATL] QoQ TTM Result on 2008-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 07-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     0.60%    YoY -     -1,046.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 65,824 67,424 71,539 73,361 72,415 74,797 71,282 -5.15%
  QoQ % -2.37% -5.75% -2.48% 1.31% -3.18% 4.93% -
  Horiz. % 92.34% 94.59% 100.36% 102.92% 101.59% 104.93% 100.00%
PBT -58,318 -71,167 -55,794 -40,834 -25,398 4,126 3,589 -
  QoQ % 18.05% -27.55% -36.64% -60.78% -715.56% 14.96% -
  Horiz. % -1,624.91% -1,982.92% -1,554.58% -1,137.75% -707.66% 114.96% 100.00%
Tax 45,484 44,690 30,559 15,928 342 -218 -180 -
  QoQ % 1.78% 46.24% 91.86% 4,557.31% 256.88% -21.11% -
  Horiz. % -25,268.89% -24,827.78% -16,977.22% -8,848.89% -190.00% 121.11% 100.00%
NP -12,834 -26,477 -25,235 -24,906 -25,056 3,908 3,409 -
  QoQ % 51.53% -4.92% -1.32% 0.60% -741.15% 14.64% -
  Horiz. % -376.47% -776.68% -740.25% -730.60% -735.00% 114.64% 100.00%
NP to SH -12,834 -26,477 -25,235 -24,906 -25,056 3,908 3,409 -
  QoQ % 51.53% -4.92% -1.32% 0.60% -741.15% 14.64% -
  Horiz. % -376.47% -776.68% -740.25% -730.60% -735.00% 114.64% 100.00%
Tax Rate - % - % - % - % - % 5.28 % 5.02 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.18% 100.00%
Total Cost 78,658 93,901 96,774 98,267 97,471 70,889 67,873 10.28%
  QoQ % -16.23% -2.97% -1.52% 0.82% 37.50% 4.44% -
  Horiz. % 115.89% 138.35% 142.58% 144.78% 143.61% 104.44% 100.00%
Net Worth 53,093 66,190 67,849 70,799 65,759 91,478 92,459 -30.80%
  QoQ % -19.79% -2.45% -4.17% 7.67% -28.12% -1.06% -
  Horiz. % 57.42% 71.59% 73.38% 76.57% 71.12% 98.94% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 53,093 66,190 67,849 70,799 65,759 91,478 92,459 -30.80%
  QoQ % -19.79% -2.45% -4.17% 7.67% -28.12% -1.06% -
  Horiz. % 57.42% 71.59% 73.38% 76.57% 71.12% 98.94% 100.00%
NOSH 110,611 112,187 114,999 119,999 110,631 110,374 112,631 -1.19%
  QoQ % -1.40% -2.45% -4.17% 8.47% 0.23% -2.00% -
  Horiz. % 98.21% 99.61% 102.10% 106.54% 98.22% 98.00% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.50 % -39.27 % -35.27 % -33.95 % -34.60 % 5.22 % 4.78 % -
  QoQ % 50.34% -11.34% -3.89% 1.88% -762.84% 9.21% -
  Horiz. % -407.95% -821.55% -737.87% -710.25% -723.85% 109.21% 100.00%
ROE -24.17 % -40.00 % -37.19 % -35.18 % -38.10 % 4.27 % 3.69 % -
  QoQ % 39.57% -7.56% -5.71% 7.66% -992.27% 15.72% -
  Horiz. % -655.01% -1,084.01% -1,007.86% -953.39% -1,032.52% 115.72% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 59.51 60.10 62.21 61.13 65.46 67.77 63.29 -4.00%
  QoQ % -0.98% -3.39% 1.77% -6.61% -3.41% 7.08% -
  Horiz. % 94.03% 94.96% 98.29% 96.59% 103.43% 107.08% 100.00%
EPS -11.60 -23.60 -21.94 -20.76 -22.65 3.54 3.03 -
  QoQ % 50.85% -7.57% -5.68% 8.34% -739.83% 16.83% -
  Horiz. % -382.84% -778.88% -724.09% -685.15% -747.52% 116.83% 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 0.5900 0.5900 0.5900 0.5944 0.8288 0.8209 -29.96%
  QoQ % -18.64% 0.00% 0.00% -0.74% -28.28% 0.96% -
  Horiz. % 58.47% 71.87% 71.87% 71.87% 72.41% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 46.36 47.49 50.39 51.67 51.00 52.68 50.21 -5.16%
  QoQ % -2.38% -5.76% -2.48% 1.31% -3.19% 4.92% -
  Horiz. % 92.33% 94.58% 100.36% 102.91% 101.57% 104.92% 100.00%
EPS -9.04 -18.65 -17.77 -17.54 -17.65 2.75 2.40 -
  QoQ % 51.53% -4.95% -1.31% 0.62% -741.82% 14.58% -
  Horiz. % -376.67% -777.08% -740.42% -730.83% -735.42% 114.58% 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 0.3740 0.4662 0.4779 0.4987 0.4632 0.6443 0.6512 -30.79%
  QoQ % -19.78% -2.45% -4.17% 7.66% -28.11% -1.06% -
  Horiz. % 57.43% 71.59% 73.39% 76.58% 71.13% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.2300 0.1300 0.2100 0.2900 0.2300 0.2800 0.3200 -
P/RPS 0.39 0.22 0.34 0.47 0.35 0.41 0.51 -16.31%
  QoQ % 77.27% -35.29% -27.66% 34.29% -14.63% -19.61% -
  Horiz. % 76.47% 43.14% 66.67% 92.16% 68.63% 80.39% 100.00%
P/EPS -1.98 -0.55 -0.96 -1.40 -1.02 7.91 10.57 -
  QoQ % -260.00% 42.71% 31.43% -37.25% -112.90% -25.17% -
  Horiz. % -18.73% -5.20% -9.08% -13.25% -9.65% 74.83% 100.00%
EY -50.45 -181.54 -104.49 -71.57 -98.47 12.65 9.46 -
  QoQ % 72.21% -73.74% -46.00% 27.32% -878.42% 33.72% -
  Horiz. % -533.30% -1,919.03% -1,104.55% -756.55% -1,040.91% 133.72% 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 0.48 0.22 0.36 0.49 0.39 0.34 0.39 14.77%
  QoQ % 118.18% -38.89% -26.53% 25.64% 14.71% -12.82% -
  Horiz. % 123.08% 56.41% 92.31% 125.64% 100.00% 87.18% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 26/08/08 07/07/08 25/04/08 27/11/07 29/08/07 -
Price 0.1700 0.2700 0.2500 0.2000 0.2400 0.2900 0.2900 -
P/RPS 0.29 0.45 0.40 0.33 0.37 0.43 0.46 -26.37%
  QoQ % -35.56% 12.50% 21.21% -10.81% -13.95% -6.52% -
  Horiz. % 63.04% 97.83% 86.96% 71.74% 80.43% 93.48% 100.00%
P/EPS -1.47 -1.14 -1.14 -0.96 -1.06 8.19 9.58 -
  QoQ % -28.95% 0.00% -18.75% 9.43% -112.94% -14.51% -
  Horiz. % -15.34% -11.90% -11.90% -10.02% -11.06% 85.49% 100.00%
EY -68.25 -87.41 -87.77 -103.78 -94.37 12.21 10.44 -
  QoQ % 21.92% 0.41% 15.43% -9.97% -872.89% 16.95% -
  Horiz. % -653.74% -837.26% -840.71% -994.06% -903.93% 116.95% 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 0.46 0.42 0.34 0.40 0.35 0.35 -
  QoQ % -23.91% 9.52% 23.53% -15.00% 14.29% 0.00% -
  Horiz. % 100.00% 131.43% 120.00% 97.14% 114.29% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers