[VERSATL] QoQ TTM 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- -87.65%
YoY- -85.62%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 55,767 55,387 56,827 57,518 58,088 58,206 55,422 0.41%
PBT -3,259 -1,782 -1,352 -1,150 1,823 2,409 2,311 -
Tax 1,377 1,383 1,383 1,383 64 64 64 672.13%
NP -1,882 -399 31 233 1,887 2,473 2,375 -
-
NP to SH -1,882 -399 31 233 1,887 2,473 2,375 -
-
Tax Rate - - - - -3.51% -2.66% -2.77% -
Total Cost 57,649 55,786 56,796 57,285 56,201 55,733 53,047 5.69%
-
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 -3.37% -0.72% 0.05% 0.41% 3.25% 4.25% 4.29% -
ROE -3.70% -0.75% 0.06% 0.43% 3.57% 4.45% 4.35% -
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 50.50 50.05 51.74 51.96 52.81 51.36 49.74 1.01%
EPS -1.70 -0.36 0.03 0.21 1.72 2.18 2.13 -
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 19.91 19.77 20.29 20.53 20.74 20.78 19.79 0.40%
EPS -0.67 -0.14 0.01 0.08 0.67 0.88 0.85 -
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 0.20 0.24 0.33 0.23 0.27 0.31 0.34 -29.77%
P/EPS -5.87 -33.28 602.33 57.01 8.16 7.33 7.98 -
EY -17.04 -3.00 0.17 1.75 12.25 13.64 12.54 -
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 0.57 0.24 0.24 0.25 0.23 0.27 0.32 46.89%
P/EPS -17.02 -33.28 442.89 61.76 7.00 6.42 7.51 -
EY -5.88 -3.00 0.23 1.62 14.30 15.59 13.32 -
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