[VERSATL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -97.94%
YoY- -156.67%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 55,628 51,212 54,786 55,798 56,312 54,164 57,518 -2.20%
PBT -208 -1,404 -5,854 -4,610 -2,334 -2,680 -1,150 -68.05%
Tax 0 0 -420 -9 0 0 1,384 -
NP -208 -1,404 -6,274 -4,620 -2,334 -2,680 234 -
-
NP to SH -208 -1,404 -6,274 -4,620 -2,334 -2,680 234 -
-
Tax Rate - - - - - - - -
Total Cost 55,836 52,616 61,060 60,418 58,646 56,844 57,284 -1.69%
-
Net Worth 51,999 49,359 48,694 50,923 52,845 53,819 54,600 -3.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 51,999 49,359 48,694 50,923 52,845 53,819 54,600 -3.20%
NOSH 115,555 109,687 110,670 110,702 110,094 109,836 111,428 2.45%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.37% -2.74% -11.45% -8.28% -4.14% -4.95% 0.41% -
ROE -0.40% -2.84% -12.88% -9.07% -4.42% -4.98% 0.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.14 46.69 49.50 50.40 51.15 49.31 51.62 -4.55%
EPS -0.18 -1.28 -5.67 -4.17 -2.12 -2.44 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.44 0.46 0.48 0.49 0.49 -5.52%
Adjusted Per Share Value based on latest NOSH - 110,432
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.90 18.32 19.60 19.96 20.14 19.38 20.58 -2.21%
EPS -0.07 -0.50 -2.24 -1.65 -0.83 -0.96 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.1766 0.1742 0.1822 0.189 0.1925 0.1953 -3.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.28 0.31 0.43 0.10 0.12 0.17 0.12 -
P/RPS 0.58 0.66 0.87 0.20 0.23 0.34 0.23 85.37%
P/EPS -155.56 -24.22 -7.58 -2.40 -5.66 -6.97 57.14 -
EY -0.64 -4.13 -13.18 -41.73 -17.67 -14.35 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.98 0.22 0.25 0.35 0.24 88.38%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.26 0.28 0.35 0.29 0.12 0.125 0.13 -
P/RPS 0.54 0.60 0.71 0.58 0.23 0.25 0.25 67.17%
P/EPS -144.44 -21.88 -6.17 -6.95 -5.66 -5.12 61.90 -
EY -0.69 -4.57 -16.20 -14.39 -17.67 -19.52 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.80 0.63 0.25 0.26 0.27 66.56%

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