[VERSATL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -386.32%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 54,786 41,849 28,156 13,541 57,518 43,600 30,287 48.29%
PBT -5,854 -3,458 -1,167 -670 -1,150 -1,350 -536 390.11%
Tax -420 -7 0 0 1,384 0 0 -
NP -6,274 -3,465 -1,167 -670 234 -1,350 -536 413.22%
-
NP to SH -6,274 -3,465 -1,167 -670 234 -1,350 -536 413.22%
-
Tax Rate - - - - - - - -
Total Cost 61,060 45,314 29,323 14,211 57,284 44,950 30,823 57.53%
-
Net Worth 48,694 50,923 52,845 53,819 54,600 53,114 54,716 -7.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 48,694 50,923 52,845 53,819 54,600 53,114 54,716 -7.45%
NOSH 110,670 110,702 110,094 109,836 111,428 110,655 111,666 -0.59%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -11.45% -8.28% -4.14% -4.95% 0.41% -3.10% -1.77% -
ROE -12.88% -6.80% -2.21% -1.24% 0.43% -2.54% -0.98% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.50 37.80 25.57 12.33 51.62 39.40 27.12 49.18%
EPS -5.67 -3.13 -1.06 -0.61 0.21 -1.22 -0.48 416.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.48 0.49 0.49 0.48 0.49 -6.90%
Adjusted Per Share Value based on latest NOSH - 109,836
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.56 14.94 10.05 4.83 20.53 15.57 10.81 48.32%
EPS -2.24 -1.24 -0.42 -0.24 0.08 -0.48 -0.19 415.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1738 0.1818 0.1887 0.1921 0.1949 0.1896 0.1953 -7.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.43 0.10 0.12 0.17 0.12 0.14 0.16 -
P/RPS 0.87 0.26 0.47 1.38 0.23 0.36 0.59 29.46%
P/EPS -7.58 -3.19 -11.32 -27.87 57.14 -11.48 -33.33 -62.64%
EY -13.18 -31.30 -8.83 -3.59 1.75 -8.71 -3.00 167.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.22 0.25 0.35 0.24 0.29 0.33 106.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 -
Price 0.35 0.29 0.12 0.125 0.13 0.12 0.14 -
P/RPS 0.71 0.77 0.47 1.01 0.25 0.30 0.52 23.00%
P/EPS -6.17 -9.27 -11.32 -20.49 61.90 -9.84 -29.17 -64.39%
EY -16.20 -10.79 -8.83 -4.88 1.62 -10.17 -3.43 180.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.25 0.26 0.27 0.25 0.29 96.33%

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