Highlights

[VERSATL] QoQ Annualized Quarter Result on 2013-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 54,252 71,152 0 0 0 52,692 60,756 -7.29%
  QoQ % -23.75% 0.00% 0.00% 0.00% 0.00% -13.27% -
  Horiz. % 89.29% 117.11% 0.00% 0.00% 0.00% 86.73% 100.00%
PBT -7,344 -2,701 0 0 0 -4,912 1,395 -
  QoQ % -171.90% 0.00% 0.00% 0.00% 0.00% -452.11% -
  Horiz. % -526.45% -193.62% 0.00% 0.00% 0.00% -352.11% 100.00%
Tax 0 128 0 0 0 0 742 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 17.25% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -7,344 -2,573 0 0 0 -4,912 2,137 -
  QoQ % -185.43% 0.00% 0.00% 0.00% 0.00% -329.85% -
  Horiz. % -343.66% -120.40% 0.00% 0.00% 0.00% -229.85% 100.00%
NP to SH -7,344 -2,573 0 0 0 -4,912 2,137 -
  QoQ % -185.43% 0.00% 0.00% 0.00% 0.00% -329.85% -
  Horiz. % -343.66% -120.40% 0.00% 0.00% 0.00% -229.85% 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% 0.00% 100.00%
Total Cost 61,596 73,725 0 0 0 57,604 58,619 3.37%
  QoQ % -16.45% 0.00% 0.00% 0.00% 0.00% -1.73% -
  Horiz. % 105.08% 125.77% 0.00% 0.00% 0.00% 98.27% 100.00%
Net Worth 85,163 99,386 70,916 70,048 64,108 60,846 61,859 23.83%
  QoQ % -14.31% 40.15% 1.24% 9.27% 5.36% -1.64% -
  Horiz. % 137.67% 160.66% 114.64% 113.24% 103.64% 98.36% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 85,163 99,386 70,916 70,048 64,108 60,846 61,859 23.83%
  QoQ % -14.31% 40.15% 1.24% 9.27% 5.36% -1.64% -
  Horiz. % 137.67% 160.66% 114.64% 113.24% 103.64% 98.36% 100.00%
NOSH 110,602 110,429 110,806 111,188 110,531 110,630 110,463 0.08%
  QoQ % 0.16% -0.34% -0.34% 0.59% -0.09% 0.15% -
  Horiz. % 100.13% 99.97% 100.31% 100.66% 100.06% 100.15% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -13.54 % -3.62 % - % - % - % -9.32 % 3.52 % -
  QoQ % -274.03% 0.00% 0.00% 0.00% 0.00% -364.77% -
  Horiz. % -384.66% -102.84% 0.00% 0.00% 0.00% -264.77% 100.00%
ROE -8.62 % -2.59 % - % - % - % -8.07 % 3.45 % -
  QoQ % -232.82% 0.00% 0.00% 0.00% 0.00% -333.91% -
  Horiz. % -249.86% -75.07% 0.00% 0.00% 0.00% -233.91% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.05 64.43 - - - 47.63 55.00 -7.37%
  QoQ % -23.87% 0.00% 0.00% 0.00% 0.00% -13.40% -
  Horiz. % 89.18% 117.15% 0.00% 0.00% 0.00% 86.60% 100.00%
EPS -6.64 -2.33 0.00 0.00 0.00 -4.44 1.93 -
  QoQ % -184.98% 0.00% 0.00% 0.00% 0.00% -330.05% -
  Horiz. % -344.04% -120.73% 0.00% 0.00% 0.00% -230.05% 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 0.7700 0.9000 0.6400 0.6300 0.5800 0.5500 0.5600 23.72%
  QoQ % -14.44% 40.62% 1.59% 8.62% 5.45% -1.79% -
  Horiz. % 137.50% 160.71% 114.29% 112.50% 103.57% 98.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.21 50.11 - - - 37.11 42.79 -7.29%
  QoQ % -23.75% 0.00% 0.00% 0.00% 0.00% -13.27% -
  Horiz. % 89.30% 117.11% 0.00% 0.00% 0.00% 86.73% 100.00%
EPS -5.17 -1.81 0.00 0.00 0.00 -3.46 1.51 -
  QoQ % -185.64% 0.00% 0.00% 0.00% 0.00% -329.14% -
  Horiz. % -342.38% -119.87% 0.00% 0.00% 0.00% -229.14% 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 0.5998 0.7000 0.4995 0.4934 0.4515 0.4286 0.4357 23.82%
  QoQ % -14.31% 40.14% 1.24% 9.28% 5.34% -1.63% -
  Horiz. % 137.66% 160.66% 114.64% 113.24% 103.63% 98.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4850 0.4250 0.4350 0.4550 0.4000 0.2500 0.2300 -
P/RPS 0.99 0.66 0.00 0.00 0.00 0.42 0.42 77.39%
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 235.71% 157.14% 0.00% 0.00% 0.00% 100.00% 100.00%
P/EPS -7.30 -18.24 0.00 0.00 0.00 11.86 11.89 -
  QoQ % 59.98% 0.00% 0.00% 0.00% 0.00% -0.25% -
  Horiz. % -61.40% -153.41% 0.00% 0.00% 0.00% 99.75% 100.00%
EY -13.69 -5.48 0.00 0.00 0.00 8.43 8.41 -
  QoQ % -149.82% 0.00% 0.00% 0.00% 0.00% 0.24% -
  Horiz. % -162.78% -65.16% 0.00% 0.00% 0.00% 100.24% 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 0.63 0.47 0.68 0.72 0.69 0.00 0.41 33.26%
  QoQ % 34.04% -30.88% -5.56% 4.35% 0.00% 0.00% -
  Horiz. % 153.66% 114.63% 165.85% 175.61% 168.29% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.4950 0.4950 0.4200 0.4950 0.4050 0.4350 0.2100 -
P/RPS 1.01 0.77 0.00 0.00 0.00 0.73 0.38 92.22%
  QoQ % 31.17% 0.00% 0.00% 0.00% 0.00% 92.11% -
  Horiz. % 265.79% 202.63% 0.00% 0.00% 0.00% 192.11% 100.00%
P/EPS -7.45 -21.24 0.00 0.00 0.00 20.64 10.86 -
  QoQ % 64.92% 0.00% 0.00% 0.00% 0.00% 90.06% -
  Horiz. % -68.60% -195.58% 0.00% 0.00% 0.00% 190.06% 100.00%
EY -13.41 -4.71 0.00 0.00 0.00 4.84 9.21 -
  QoQ % -184.71% 0.00% 0.00% 0.00% 0.00% -47.45% -
  Horiz. % -145.60% -51.14% 0.00% 0.00% 0.00% 52.55% 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 0.64 0.55 0.66 0.79 0.70 0.00 0.38 41.69%
  QoQ % 16.36% -16.67% -16.46% 12.86% 0.00% 0.00% -
  Horiz. % 168.42% 144.74% 173.68% 207.89% 184.21% 0.00% 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.
 


 

351  391  459  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.265-0.01 
 RSAWIT 0.34+0.04 
 ARMADA 0.46-0.015 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.425+0.005 
 SANICHI 0.065+0.005 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers