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.
 


 

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 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
5. Is paying dividend important? Sslee blog
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers