Highlights

[VERSATL] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -7.27%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 45,288 49,840 50,734 52,308 54,252 71,152 0 -
  QoQ % -9.13% -1.76% -3.01% -3.58% -23.75% 0.00% -
  Horiz. % 63.65% 70.05% 71.30% 73.52% 76.25% 100.00% -
PBT -8,956 -15,881 -8,321 -7,878 -7,344 -2,701 0 -
  QoQ % 43.61% -90.85% -5.63% -7.27% -171.90% 0.00% -
  Horiz. % 331.58% 587.97% 308.08% 291.67% 271.90% 100.00% -
Tax 0 -126 0 0 0 128 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -98.44% 0.00% 0.00% 0.00% 100.00% -
NP -8,956 -16,007 -8,321 -7,878 -7,344 -2,573 0 -
  QoQ % 44.05% -92.36% -5.63% -7.27% -185.43% 0.00% -
  Horiz. % 348.08% 622.11% 323.41% 306.18% 285.43% 100.00% -
NP to SH -8,956 -16,007 -8,321 -7,878 -7,344 -2,573 0 -
  QoQ % 44.05% -92.36% -5.63% -7.27% -185.43% 0.00% -
  Horiz. % 348.08% 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 54,244 65,847 59,055 60,186 61,596 73,725 0 -
  QoQ % -17.62% 11.50% -1.88% -2.29% -16.45% 0.00% -
  Horiz. % 73.58% 89.31% 80.10% 81.64% 83.55% 100.00% -
Net Worth 55,149 57,549 61,967 78,558 85,163 99,386 70,916 -15.47%
  QoQ % -4.17% -7.13% -21.12% -7.76% -14.31% 40.15% -
  Horiz. % 77.77% 81.15% 87.38% 110.78% 120.09% 140.15% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 55,149 57,549 61,967 78,558 85,163 99,386 70,916 -15.47%
  QoQ % -4.17% -7.13% -21.12% -7.76% -14.31% 40.15% -
  Horiz. % 77.77% 81.15% 87.38% 110.78% 120.09% 140.15% 100.00%
NOSH 117,338 110,672 110,656 110,646 110,602 110,429 110,806 3.90%
  QoQ % 6.02% 0.01% 0.01% 0.04% 0.16% -0.34% -
  Horiz. % 105.89% 99.88% 99.86% 99.85% 99.82% 99.66% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -19.78 % -32.12 % -16.40 % -15.06 % -13.54 % -3.62 % - % -
  QoQ % 38.42% -95.85% -8.90% -11.23% -274.03% 0.00% -
  Horiz. % 546.41% 887.29% 453.04% 416.02% 374.03% 100.00% -
ROE -16.24 % -27.81 % -13.43 % -10.03 % -8.62 % -2.59 % - % -
  QoQ % 41.60% -107.07% -33.90% -16.36% -232.82% 0.00% -
  Horiz. % 627.03% 1,073.75% 518.53% 387.26% 332.82% 100.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.60 45.03 45.85 47.28 49.05 64.43 - -
  QoQ % -14.28% -1.79% -3.02% -3.61% -23.87% 0.00% -
  Horiz. % 59.91% 69.89% 71.16% 73.38% 76.13% 100.00% -
EPS -7.64 -14.47 -7.52 -7.12 -6.64 -2.33 0.00 -
  QoQ % 47.20% -92.42% -5.62% -7.23% -184.98% 0.00% -
  Horiz. % 327.90% 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 0.4700 0.5200 0.5600 0.7100 0.7700 0.9000 0.6400 -18.65%
  QoQ % -9.62% -7.14% -21.13% -7.79% -14.44% 40.62% -
  Horiz. % 73.44% 81.25% 87.50% 110.94% 120.31% 140.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.90 35.10 35.73 36.84 38.21 50.11 - -
  QoQ % -9.12% -1.76% -3.01% -3.59% -23.75% 0.00% -
  Horiz. % 63.66% 70.05% 71.30% 73.52% 76.25% 100.00% -
EPS -6.31 -11.27 -5.86 -5.55 -5.17 -1.81 0.00 -
  QoQ % 44.01% -92.32% -5.59% -7.35% -185.64% 0.00% -
  Horiz. % 348.62% 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 0.3884 0.4053 0.4365 0.5533 0.5998 0.7000 0.4995 -15.48%
  QoQ % -4.17% -7.15% -21.11% -7.75% -14.31% 40.14% -
  Horiz. % 77.76% 81.14% 87.39% 110.77% 120.08% 140.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.7650 0.7500 0.8800 0.5700 0.4850 0.4250 0.4350 -
P/RPS 1.98 1.67 1.92 1.21 0.99 0.66 0.00 -
  QoQ % 18.56% -13.02% 58.68% 22.22% 50.00% 0.00% -
  Horiz. % 300.00% 253.03% 290.91% 183.33% 150.00% 100.00% -
P/EPS -10.02 -5.19 -11.70 -8.01 -7.30 -18.24 0.00 -
  QoQ % -93.06% 55.64% -46.07% -9.73% 59.98% 0.00% -
  Horiz. % 54.93% 28.45% 64.14% 43.91% 40.02% 100.00% -
EY -9.98 -19.28 -8.55 -12.49 -13.69 -5.48 0.00 -
  QoQ % 48.24% -125.50% 31.55% 8.77% -149.82% 0.00% -
  Horiz. % 182.12% 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 1.63 1.44 1.57 0.80 0.63 0.47 0.68 79.40%
  QoQ % 13.19% -8.28% 96.25% 26.98% 34.04% -30.88% -
  Horiz. % 239.71% 211.76% 230.88% 117.65% 92.65% 69.12% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 25/02/14 -
Price 0.8200 0.7800 0.8100 0.8800 0.4950 0.4950 0.4200 -
P/RPS 2.12 1.73 1.77 1.86 1.01 0.77 0.00 -
  QoQ % 22.54% -2.26% -4.84% 84.16% 31.17% 0.00% -
  Horiz. % 275.32% 224.68% 229.87% 241.56% 131.17% 100.00% -
P/EPS -10.74 -5.39 -10.77 -12.36 -7.45 -21.24 0.00 -
  QoQ % -99.26% 49.95% 12.86% -65.91% 64.92% 0.00% -
  Horiz. % 50.56% 25.38% 50.71% 58.19% 35.08% 100.00% -
EY -9.31 -18.54 -9.28 -8.09 -13.41 -4.71 0.00 -
  QoQ % 49.78% -99.78% -14.71% 39.67% -184.71% 0.00% -
  Horiz. % 197.66% 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 1.74 1.50 1.45 1.24 0.64 0.55 0.66 91.18%
  QoQ % 16.00% 3.45% 16.94% 93.75% 16.36% -16.67% -
  Horiz. % 263.64% 227.27% 219.70% 187.88% 96.97% 83.33% 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. Is paying dividend important? Sslee blog
5. 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 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
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