[VERSATL] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 294.47%
YoY- -51.1%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,693 14,615 13,541 13,918 13,313 16,055 14,232 -2.53%
PBT -2,291 -498 -670 200 -814 -68 -468 188.02%
Tax -6 0 0 1,383 0 0 0 -
NP -2,297 -498 -670 1,583 -814 -68 -468 188.52%
-
NP to SH -2,297 -498 -670 1,583 -814 -68 -468 188.52%
-
Tax Rate - - - -691.50% - - - -
Total Cost 15,990 15,113 14,211 12,335 14,127 16,123 14,700 5.76%
-
Net Worth 50,799 53,119 53,819 54,242 52,799 55,533 54,600 -4.69%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 50,799 53,119 53,819 54,242 52,799 55,533 54,600 -4.69%
NOSH 110,432 110,666 109,836 110,699 109,999 113,333 111,428 -0.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -16.77% -3.41% -4.95% 11.37% -6.11% -0.42% -3.29% -
ROE -4.52% -0.94% -1.24% 2.92% -1.54% -0.12% -0.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.40 13.21 12.33 12.57 12.10 14.17 12.77 -1.93%
EPS -2.08 -0.45 -0.61 1.43 -0.74 -0.06 -0.42 190.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.48 0.49 0.49 0.48 0.49 0.49 -4.12%
Adjusted Per Share Value based on latest NOSH - 110,699
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.89 5.22 4.83 4.97 4.75 5.73 5.08 -2.50%
EPS -0.82 -0.18 -0.24 0.57 -0.29 -0.02 -0.17 185.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1814 0.1896 0.1921 0.1937 0.1885 0.1983 0.1949 -4.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.10 0.12 0.17 0.12 0.14 0.16 0.17 -
P/RPS 0.81 0.91 1.38 0.95 1.16 1.13 1.33 -28.12%
P/EPS -4.81 -26.67 -27.87 8.39 -18.92 -266.67 -40.48 -75.79%
EY -20.80 -3.75 -3.59 11.92 -5.29 -0.38 -2.47 313.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.35 0.24 0.29 0.33 0.35 -26.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 -
Price 0.29 0.12 0.125 0.13 0.12 0.14 0.16 -
P/RPS 2.34 0.91 1.01 1.03 0.99 0.99 1.25 51.83%
P/EPS -13.94 -26.67 -20.49 9.09 -16.22 -233.33 -38.10 -48.81%
EY -7.17 -3.75 -4.88 11.00 -6.17 -0.43 -2.63 95.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.25 0.26 0.27 0.25 0.29 0.33 53.83%

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