Highlights

[VERSATL] QoQ TTM Result on 2010-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     46.60%    YoY -     116.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 57,518 58,088 58,206 55,422 52,573 53,148 56,174 1.58%
  QoQ % -0.98% -0.20% 5.02% 5.42% -1.08% -5.39% -
  Horiz. % 102.39% 103.41% 103.62% 98.66% 93.59% 94.61% 100.00%
PBT -1,150 1,823 2,409 2,311 1,556 -15,254 -29,459 -88.42%
  QoQ % -163.08% -24.33% 4.24% 48.52% 110.20% 48.22% -
  Horiz. % 3.90% -6.19% -8.18% -7.84% -5.28% 51.78% 100.00%
Tax 1,383 64 64 64 64 1,337 15,411 -79.87%
  QoQ % 2,060.94% 0.00% 0.00% 0.00% -95.21% -91.32% -
  Horiz. % 8.97% 0.42% 0.42% 0.42% 0.42% 8.68% 100.00%
NP 233 1,887 2,473 2,375 1,620 -13,917 -14,048 -
  QoQ % -87.65% -23.70% 4.13% 46.60% 111.64% 0.93% -
  Horiz. % -1.66% -13.43% -17.60% -16.91% -11.53% 99.07% 100.00%
NP to SH 233 1,887 2,473 2,375 1,620 -13,917 -14,048 -
  QoQ % -87.65% -23.70% 4.13% 46.60% 111.64% 0.93% -
  Horiz. % -1.66% -13.43% -17.60% -16.91% -11.53% 99.07% 100.00%
Tax Rate - % -3.51 % -2.66 % -2.77 % -4.11 % - % - % -
  QoQ % 0.00% -31.95% 3.97% 32.60% 0.00% 0.00% -
  Horiz. % 0.00% 85.40% 64.72% 67.40% 100.00% - -
Total Cost 57,285 56,201 55,733 53,047 50,953 67,065 70,222 -12.66%
  QoQ % 1.93% 0.84% 5.06% 4.11% -24.02% -4.50% -
  Horiz. % 81.58% 80.03% 79.37% 75.54% 72.56% 95.50% 100.00%
Net Worth 54,242 52,799 55,533 54,600 54,134 49,942 52,013 2.83%
  QoQ % 2.73% -4.92% 1.71% 0.86% 8.39% -3.98% -
  Horiz. % 104.29% 101.51% 106.77% 104.97% 104.08% 96.02% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 54,242 52,799 55,533 54,600 54,134 49,942 52,013 2.83%
  QoQ % 2.73% -4.92% 1.71% 0.86% 8.39% -3.98% -
  Horiz. % 104.29% 101.51% 106.77% 104.97% 104.08% 96.02% 100.00%
NOSH 110,699 109,999 113,333 111,428 110,477 108,571 110,666 0.02%
  QoQ % 0.64% -2.94% 1.71% 0.86% 1.76% -1.89% -
  Horiz. % 100.03% 99.40% 102.41% 100.69% 99.83% 98.11% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.41 % 3.25 % 4.25 % 4.29 % 3.08 % -26.19 % -25.01 % -
  QoQ % -87.38% -23.53% -0.93% 39.29% 111.76% -4.72% -
  Horiz. % -1.64% -12.99% -16.99% -17.15% -12.32% 104.72% 100.00%
ROE 0.43 % 3.57 % 4.45 % 4.35 % 2.99 % -27.87 % -27.01 % -
  QoQ % -87.96% -19.78% 2.30% 45.48% 110.73% -3.18% -
  Horiz. % -1.59% -13.22% -16.48% -16.11% -11.07% 103.18% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.96 52.81 51.36 49.74 47.59 48.95 50.76 1.57%
  QoQ % -1.61% 2.82% 3.26% 4.52% -2.78% -3.57% -
  Horiz. % 102.36% 104.04% 101.18% 97.99% 93.75% 96.43% 100.00%
EPS 0.21 1.72 2.18 2.13 1.47 -12.82 -12.69 -
  QoQ % -87.79% -21.10% 2.35% 44.90% 111.47% -1.02% -
  Horiz. % -1.65% -13.55% -17.18% -16.78% -11.58% 101.02% 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 0.4900 0.4800 0.4900 0.4900 0.4900 0.4600 0.4700 2.81%
  QoQ % 2.08% -2.04% 0.00% 0.00% 6.52% -2.13% -
  Horiz. % 104.26% 102.13% 104.26% 104.26% 104.26% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.51 40.91 41.00 39.04 37.03 37.43 39.56 1.59%
  QoQ % -0.98% -0.22% 5.02% 5.43% -1.07% -5.38% -
  Horiz. % 102.40% 103.41% 103.64% 98.69% 93.60% 94.62% 100.00%
EPS 0.16 1.33 1.74 1.67 1.14 -9.80 -9.89 -
  QoQ % -87.97% -23.56% 4.19% 46.49% 111.63% 0.91% -
  Horiz. % -1.62% -13.45% -17.59% -16.89% -11.53% 99.09% 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 0.3820 0.3719 0.3911 0.3846 0.3813 0.3518 0.3663 2.83%
  QoQ % 2.72% -4.91% 1.69% 0.87% 8.39% -3.96% -
  Horiz. % 104.29% 101.53% 106.77% 105.00% 104.10% 96.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1200 0.1400 0.1600 0.1700 0.1600 0.1400 0.1600 -
P/RPS 0.23 0.27 0.31 0.34 0.34 0.29 0.32 -19.71%
  QoQ % -14.81% -12.90% -8.82% 0.00% 17.24% -9.38% -
  Horiz. % 71.88% 84.38% 96.88% 106.25% 106.25% 90.62% 100.00%
P/EPS 57.01 8.16 7.33 7.98 10.91 -1.09 -1.26 -
  QoQ % 598.65% 11.32% -8.15% -26.86% 1,100.92% 13.49% -
  Horiz. % -4,524.60% -647.62% -581.75% -633.33% -865.87% 86.51% 100.00%
EY 1.75 12.25 13.64 12.54 9.16 -91.56 -79.34 -
  QoQ % -85.71% -10.19% 8.77% 36.90% 110.00% -15.40% -
  Horiz. % -2.21% -15.44% -17.19% -15.81% -11.55% 115.40% 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 0.24 0.29 0.33 0.35 0.33 0.30 0.34 -20.67%
  QoQ % -17.24% -12.12% -5.71% 6.06% 10.00% -11.76% -
  Horiz. % 70.59% 85.29% 97.06% 102.94% 97.06% 88.24% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 0.1300 0.1200 0.1400 0.1600 0.1500 0.2000 0.1400 -
P/RPS 0.25 0.23 0.27 0.32 0.32 0.41 0.28 -7.26%
  QoQ % 8.70% -14.81% -15.62% 0.00% -21.95% 46.43% -
  Horiz. % 89.29% 82.14% 96.43% 114.29% 114.29% 146.43% 100.00%
P/EPS 61.76 7.00 6.42 7.51 10.23 -1.56 -1.10 -
  QoQ % 782.29% 9.03% -14.51% -26.59% 755.77% -41.82% -
  Horiz. % -5,614.54% -636.36% -583.64% -682.73% -930.00% 141.82% 100.00%
EY 1.62 14.30 15.59 13.32 9.78 -64.09 -90.67 -
  QoQ % -88.67% -8.27% 17.04% 36.20% 115.26% 29.32% -
  Horiz. % -1.79% -15.77% -17.19% -14.69% -10.79% 70.68% 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 0.27 0.25 0.29 0.33 0.31 0.43 0.30 -6.77%
  QoQ % 8.00% -13.79% -12.12% 6.45% -27.91% 43.33% -
  Horiz. % 90.00% 83.33% 96.67% 110.00% 103.33% 143.33% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers