Highlights

[VERSATL] QoQ Annualized Quarter Result on 2014-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -185.43%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 49,840 50,734 52,308 54,252 71,152 0 0 -
  QoQ % -1.76% -3.01% -3.58% -23.75% 0.00% 0.00% -
  Horiz. % 70.05% 71.30% 73.52% 76.25% 100.00% - -
PBT -15,881 -8,321 -7,878 -7,344 -2,701 0 0 -
  QoQ % -90.85% -5.63% -7.27% -171.90% 0.00% 0.00% -
  Horiz. % 587.97% 308.08% 291.67% 271.90% 100.00% - -
Tax -126 0 0 0 128 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -98.44% 0.00% 0.00% 0.00% 100.00% - -
NP -16,007 -8,321 -7,878 -7,344 -2,573 0 0 -
  QoQ % -92.36% -5.63% -7.27% -185.43% 0.00% 0.00% -
  Horiz. % 622.11% 323.41% 306.18% 285.43% 100.00% - -
NP to SH -16,007 -8,321 -7,878 -7,344 -2,573 0 0 -
  QoQ % -92.36% -5.63% -7.27% -185.43% 0.00% 0.00% -
  Horiz. % 622.11% 323.41% 306.18% 285.43% 100.00% - -
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 65,847 59,055 60,186 61,596 73,725 0 0 -
  QoQ % 11.50% -1.88% -2.29% -16.45% 0.00% 0.00% -
  Horiz. % 89.31% 80.10% 81.64% 83.55% 100.00% - -
Net Worth 57,549 61,967 78,558 85,163 99,386 70,916 70,048 -12.29%
  QoQ % -7.13% -21.12% -7.76% -14.31% 40.15% 1.24% -
  Horiz. % 82.16% 88.46% 112.15% 121.58% 141.88% 101.24% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 57,549 61,967 78,558 85,163 99,386 70,916 70,048 -12.29%
  QoQ % -7.13% -21.12% -7.76% -14.31% 40.15% 1.24% -
  Horiz. % 82.16% 88.46% 112.15% 121.58% 141.88% 101.24% 100.00%
NOSH 110,672 110,656 110,646 110,602 110,429 110,806 111,188 -0.31%
  QoQ % 0.01% 0.01% 0.04% 0.16% -0.34% -0.34% -
  Horiz. % 99.54% 99.52% 99.51% 99.47% 99.32% 99.66% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -32.12 % -16.40 % -15.06 % -13.54 % -3.62 % - % - % -
  QoQ % -95.85% -8.90% -11.23% -274.03% 0.00% 0.00% -
  Horiz. % 887.29% 453.04% 416.02% 374.03% 100.00% - -
ROE -27.81 % -13.43 % -10.03 % -8.62 % -2.59 % - % - % -
  QoQ % -107.07% -33.90% -16.36% -232.82% 0.00% 0.00% -
  Horiz. % 1,073.75% 518.53% 387.26% 332.82% 100.00% - -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.03 45.85 47.28 49.05 64.43 - - -
  QoQ % -1.79% -3.02% -3.61% -23.87% 0.00% 0.00% -
  Horiz. % 69.89% 71.16% 73.38% 76.13% 100.00% - -
EPS -14.47 -7.52 -7.12 -6.64 -2.33 0.00 0.00 -
  QoQ % -92.42% -5.62% -7.23% -184.98% 0.00% 0.00% -
  Horiz. % 621.03% 322.75% 305.58% 284.98% 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 0.5200 0.5600 0.7100 0.7700 0.9000 0.6400 0.6300 -12.02%
  QoQ % -7.14% -21.13% -7.79% -14.44% 40.62% 1.59% -
  Horiz. % 82.54% 88.89% 112.70% 122.22% 142.86% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.10 35.73 36.84 38.21 50.11 - - -
  QoQ % -1.76% -3.01% -3.59% -23.75% 0.00% 0.00% -
  Horiz. % 70.05% 71.30% 73.52% 76.25% 100.00% - -
EPS -11.27 -5.86 -5.55 -5.17 -1.81 0.00 0.00 -
  QoQ % -92.32% -5.59% -7.35% -185.64% 0.00% 0.00% -
  Horiz. % 622.65% 323.76% 306.63% 285.64% 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 0.4053 0.4365 0.5533 0.5998 0.7000 0.4995 0.4934 -12.30%
  QoQ % -7.15% -21.11% -7.75% -14.31% 40.14% 1.24% -
  Horiz. % 82.14% 88.47% 112.14% 121.56% 141.87% 101.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.7500 0.8800 0.5700 0.4850 0.4250 0.4350 0.4550 -
P/RPS 1.67 1.92 1.21 0.99 0.66 0.00 0.00 -
  QoQ % -13.02% 58.68% 22.22% 50.00% 0.00% 0.00% -
  Horiz. % 253.03% 290.91% 183.33% 150.00% 100.00% - -
P/EPS -5.19 -11.70 -8.01 -7.30 -18.24 0.00 0.00 -
  QoQ % 55.64% -46.07% -9.73% 59.98% 0.00% 0.00% -
  Horiz. % 28.45% 64.14% 43.91% 40.02% 100.00% - -
EY -19.28 -8.55 -12.49 -13.69 -5.48 0.00 0.00 -
  QoQ % -125.50% 31.55% 8.77% -149.82% 0.00% 0.00% -
  Horiz. % 351.82% 156.02% 227.92% 249.82% 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 1.44 1.57 0.80 0.63 0.47 0.68 0.72 58.81%
  QoQ % -8.28% 96.25% 26.98% 34.04% -30.88% -5.56% -
  Horiz. % 200.00% 218.06% 111.11% 87.50% 65.28% 94.44% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 25/02/14 28/11/13 -
Price 0.7800 0.8100 0.8800 0.4950 0.4950 0.4200 0.4950 -
P/RPS 1.73 1.77 1.86 1.01 0.77 0.00 0.00 -
  QoQ % -2.26% -4.84% 84.16% 31.17% 0.00% 0.00% -
  Horiz. % 224.68% 229.87% 241.56% 131.17% 100.00% - -
P/EPS -5.39 -10.77 -12.36 -7.45 -21.24 0.00 0.00 -
  QoQ % 49.95% 12.86% -65.91% 64.92% 0.00% 0.00% -
  Horiz. % 25.38% 50.71% 58.19% 35.08% 100.00% - -
EY -18.54 -9.28 -8.09 -13.41 -4.71 0.00 0.00 -
  QoQ % -99.78% -14.71% 39.67% -184.71% 0.00% 0.00% -
  Horiz. % 393.63% 197.03% 171.76% 284.71% 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 1.50 1.45 1.24 0.64 0.55 0.66 0.79 53.40%
  QoQ % 3.45% 16.94% 93.75% 16.36% -16.67% -16.46% -
  Horiz. % 189.87% 183.54% 156.96% 81.01% 69.62% 83.54% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers