[VERSATL] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -23.7%
YoY- 113.56%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 55,387 56,827 57,518 58,088 58,206 55,422 52,573 3.54%
PBT -1,782 -1,352 -1,150 1,823 2,409 2,311 1,556 -
Tax 1,383 1,383 1,383 64 64 64 64 680.19%
NP -399 31 233 1,887 2,473 2,375 1,620 -
-
NP to SH -399 31 233 1,887 2,473 2,375 1,620 -
-
Tax Rate - - - -3.51% -2.66% -2.77% -4.11% -
Total Cost 55,786 56,796 57,285 56,201 55,733 53,047 50,953 6.24%
-
Net Worth 53,119 53,819 54,242 52,799 55,533 54,600 54,134 -1.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 53,119 53,819 54,242 52,799 55,533 54,600 54,134 -1.25%
NOSH 110,666 109,836 110,699 109,999 113,333 111,428 110,477 0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.72% 0.05% 0.41% 3.25% 4.25% 4.29% 3.08% -
ROE -0.75% 0.06% 0.43% 3.57% 4.45% 4.35% 2.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.05 51.74 51.96 52.81 51.36 49.74 47.59 3.42%
EPS -0.36 0.03 0.21 1.72 2.18 2.13 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.48 0.49 0.49 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 109,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.81 20.33 20.58 20.78 20.82 19.83 18.81 3.52%
EPS -0.14 0.01 0.08 0.68 0.88 0.85 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1925 0.194 0.1889 0.1987 0.1953 0.1937 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.12 0.17 0.12 0.14 0.16 0.17 0.16 -
P/RPS 0.24 0.33 0.23 0.27 0.31 0.34 0.34 -20.77%
P/EPS -33.28 602.33 57.01 8.16 7.33 7.98 10.91 -
EY -3.00 0.17 1.75 12.25 13.64 12.54 9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.35 0.24 0.29 0.33 0.35 0.33 -16.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 25/11/10 08/09/10 26/05/10 24/02/10 -
Price 0.12 0.125 0.13 0.12 0.14 0.16 0.15 -
P/RPS 0.24 0.24 0.25 0.23 0.27 0.32 0.32 -17.49%
P/EPS -33.28 442.89 61.76 7.00 6.42 7.51 10.23 -
EY -3.00 0.23 1.62 14.30 15.59 13.32 9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.27 0.25 0.29 0.33 0.31 -13.39%

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