Highlights

[VERSATL] QoQ Annualized Quarter Result on 2013-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 71,152 0 0 0 52,692 60,756 59,168 13.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.27% 2.68% -
  Horiz. % 120.25% 0.00% 0.00% 0.00% 89.05% 102.68% 100.00%
PBT -2,701 0 0 0 -4,912 1,395 -856 115.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% -452.11% 262.97% -
  Horiz. % 315.54% -0.00% -0.00% -0.00% 573.83% -162.97% 100.00%
Tax 128 0 0 0 0 742 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.25% 0.00% 0.00% 0.00% 0.00% 100.00% -
NP -2,573 0 0 0 -4,912 2,137 -856 108.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% -329.85% 349.65% -
  Horiz. % 300.58% -0.00% -0.00% -0.00% 573.83% -249.65% 100.00%
NP to SH -2,573 0 0 0 -4,912 2,137 -856 108.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% -329.85% 349.65% -
  Horiz. % 300.58% -0.00% -0.00% -0.00% 573.83% -249.65% 100.00%
Tax Rate - % - % - % - % - % -53.19 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 73,725 0 0 0 57,604 58,619 60,024 14.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% -1.73% -2.34% -
  Horiz. % 122.83% 0.00% 0.00% 0.00% 95.97% 97.66% 100.00%
Net Worth 99,386 70,916 70,048 64,108 60,846 61,859 49,810 58.56%
  QoQ % 40.15% 1.24% 9.27% 5.36% -1.64% 24.19% -
  Horiz. % 199.53% 142.37% 140.63% 128.71% 122.16% 124.19% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 99,386 70,916 70,048 64,108 60,846 61,859 49,810 58.56%
  QoQ % 40.15% 1.24% 9.27% 5.36% -1.64% 24.19% -
  Horiz. % 199.53% 142.37% 140.63% 128.71% 122.16% 124.19% 100.00%
NOSH 110,429 110,806 111,188 110,531 110,630 110,463 110,689 -0.16%
  QoQ % -0.34% -0.34% 0.59% -0.09% 0.15% -0.20% -
  Horiz. % 99.76% 100.11% 100.45% 99.86% 99.95% 99.80% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.62 % - % - % - % -9.32 % 3.52 % -1.45 % 84.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% -364.77% 342.76% -
  Horiz. % 249.66% 0.00% 0.00% 0.00% 642.76% -242.76% 100.00%
ROE -2.59 % - % - % - % -8.07 % 3.45 % -1.72 % 31.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% -333.91% 300.58% -
  Horiz. % 150.58% 0.00% 0.00% 0.00% 469.19% -200.58% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 64.43 - - - 47.63 55.00 53.45 13.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.40% 2.90% -
  Horiz. % 120.54% 0.00% 0.00% 0.00% 89.11% 102.90% 100.00%
EPS -2.33 0.00 0.00 0.00 -4.44 1.93 -0.77 109.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% -330.05% 350.65% -
  Horiz. % 302.60% -0.00% -0.00% -0.00% 576.62% -250.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 0.6400 0.6300 0.5800 0.5500 0.5600 0.4500 58.81%
  QoQ % 40.62% 1.59% 8.62% 5.45% -1.79% 24.44% -
  Horiz. % 200.00% 142.22% 140.00% 128.89% 122.22% 124.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.11 - - - 37.11 42.79 41.67 13.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.27% 2.69% -
  Horiz. % 120.25% 0.00% 0.00% 0.00% 89.06% 102.69% 100.00%
EPS -1.81 0.00 0.00 0.00 -3.46 1.51 -0.60 108.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% -329.14% 351.67% -
  Horiz. % 301.67% -0.00% -0.00% -0.00% 576.67% -251.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7000 0.4995 0.4934 0.4515 0.4286 0.4357 0.3508 58.57%
  QoQ % 40.14% 1.24% 9.28% 5.34% -1.63% 24.20% -
  Horiz. % 199.54% 142.39% 140.65% 128.71% 122.18% 124.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4250 0.4350 0.4550 0.4000 0.2500 0.2300 0.2500 -
P/RPS 0.66 0.00 0.00 0.00 0.42 0.42 0.47 25.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -10.64% -
  Horiz. % 140.43% 0.00% 0.00% 0.00% 89.36% 89.36% 100.00%
P/EPS -18.24 0.00 0.00 0.00 11.86 11.89 -32.33 -31.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.25% 136.78% -
  Horiz. % 56.42% -0.00% -0.00% -0.00% -36.68% -36.78% 100.00%
EY -5.48 0.00 0.00 0.00 8.43 8.41 -3.09 46.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.24% 372.17% -
  Horiz. % 177.35% -0.00% -0.00% -0.00% -272.82% -272.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.68 0.72 0.69 0.00 0.41 0.56 -11.03%
  QoQ % -30.88% -5.56% 4.35% 0.00% 0.00% -26.79% -
  Horiz. % 83.93% 121.43% 128.57% 123.21% 0.00% 73.21% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 27/02/13 26/11/12 -
Price 0.4950 0.4200 0.4950 0.4050 0.4350 0.2100 0.2400 -
P/RPS 0.77 0.00 0.00 0.00 0.73 0.38 0.45 43.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 92.11% -15.56% -
  Horiz. % 171.11% 0.00% 0.00% 0.00% 162.22% 84.44% 100.00%
P/EPS -21.24 0.00 0.00 0.00 20.64 10.86 -31.03 -22.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 90.06% 135.00% -
  Horiz. % 68.45% -0.00% -0.00% -0.00% -66.52% -35.00% 100.00%
EY -4.71 0.00 0.00 0.00 4.84 9.21 -3.22 28.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% -47.45% 386.02% -
  Horiz. % 146.27% -0.00% -0.00% -0.00% -150.31% -286.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.66 0.79 0.70 0.00 0.38 0.53 2.50%
  QoQ % -16.67% -16.46% 12.86% 0.00% 0.00% -28.30% -
  Horiz. % 103.77% 124.53% 149.06% 132.08% 0.00% 71.70% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers