[VERSATL] QoQ Annualized Quarter Result on 31-Dec-2009 [#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- 175.14%
YoY- 112.62%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 58,133 60,574 56,928 52,574 50,780 49,308 45,532 17.67%
PBT -1,800 -1,072 -1,872 1,556 -2,156 -2,778 -4,892 -48.62%
Tax 0 0 0 64 0 0 0 -
NP -1,800 -1,072 -1,872 1,620 -2,156 -2,778 -4,892 -48.62%
-
NP to SH -1,800 -1,072 -1,872 1,620 -2,156 -2,778 -4,892 -48.62%
-
Tax Rate - - - -4.11% - - - -
Total Cost 59,933 61,646 58,800 50,954 52,936 52,086 50,424 12.19%
-
Net Worth 53,114 54,716 54,600 54,369 50,946 51,811 51,784 1.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 53,114 54,716 54,600 54,369 50,946 51,811 51,784 1.70%
NOSH 110,655 111,666 111,428 110,958 110,753 110,238 110,180 0.28%
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 -3.10% -1.77% -3.29% 3.08% -4.25% -5.63% -10.74% -
ROE -3.39% -1.96% -3.43% 2.98% -4.23% -5.36% -9.45% -
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 52.54 54.25 51.09 47.38 45.85 44.73 41.33 17.33%
EPS -1.63 -0.96 -1.68 1.46 -1.95 -2.52 -4.44 -48.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.49 0.46 0.47 0.47 1.41%
Adjusted Per Share Value based on latest NOSH - 110,477
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.75 21.63 20.32 18.77 18.13 17.60 16.26 17.63%
EPS -0.64 -0.38 -0.67 0.58 -0.77 -0.99 -1.75 -48.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1896 0.1953 0.1949 0.1941 0.1819 0.185 0.1849 1.68%
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 0.14 0.16 0.17 0.16 0.14 0.16 0.14 -
P/RPS 0.27 0.29 0.33 0.34 0.31 0.36 0.34 -14.23%
P/EPS -8.61 -16.67 -10.12 10.96 -7.19 -6.35 -3.15 95.37%
EY -11.62 -6.00 -9.88 9.13 -13.90 -15.75 -31.71 -48.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.35 0.33 0.30 0.34 0.30 -2.23%
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 0.12 0.14 0.16 0.15 0.20 0.14 0.14 -
P/RPS 0.23 0.26 0.31 0.32 0.44 0.31 0.34 -22.92%
P/EPS -7.38 -14.58 -9.52 10.27 -10.27 -5.56 -3.15 76.30%
EY -13.56 -6.86 -10.50 9.73 -9.73 -18.00 -31.71 -43.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.33 0.31 0.43 0.30 0.30 -11.43%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment