Highlights

[VERSATL] QoQ Annualized Quarter Result on 2012-12-31 [#0]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
31-Dec-2012
Profit Trend QoQ -     349.65%    YoY -     134.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 0 0 52,692 60,756 59,168 55,628 51,212 -
  QoQ % 0.00% 0.00% -13.27% 2.68% 6.36% 8.62% -
  Horiz. % 0.00% 0.00% 102.89% 118.64% 115.54% 108.62% 100.00%
PBT 0 0 -4,912 1,395 -856 -208 -1,404 -
  QoQ % 0.00% 0.00% -452.11% 262.97% -311.54% 85.19% -
  Horiz. % -0.00% -0.00% 349.86% -99.36% 60.97% 14.81% 100.00%
Tax 0 0 0 742 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP 0 0 -4,912 2,137 -856 -208 -1,404 -
  QoQ % 0.00% 0.00% -329.85% 349.65% -311.54% 85.19% -
  Horiz. % -0.00% -0.00% 349.86% -152.21% 60.97% 14.81% 100.00%
NP to SH 0 0 -4,912 2,137 -856 -208 -1,404 -
  QoQ % 0.00% 0.00% -329.85% 349.65% -311.54% 85.19% -
  Horiz. % -0.00% -0.00% 349.86% -152.21% 60.97% 14.81% 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% 100.00% - - -
Total Cost 0 0 57,604 58,619 60,024 55,836 52,616 -
  QoQ % 0.00% 0.00% -1.73% -2.34% 7.50% 6.12% -
  Horiz. % 0.00% 0.00% 109.48% 111.41% 114.08% 106.12% 100.00%
Net Worth 70,048 64,108 60,846 61,859 49,810 51,999 49,359 26.26%
  QoQ % 9.27% 5.36% -1.64% 24.19% -4.21% 5.35% -
  Horiz. % 141.92% 129.88% 123.27% 125.33% 100.91% 105.35% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,048 64,108 60,846 61,859 49,810 51,999 49,359 26.26%
  QoQ % 9.27% 5.36% -1.64% 24.19% -4.21% 5.35% -
  Horiz. % 141.92% 129.88% 123.27% 125.33% 100.91% 105.35% 100.00%
NOSH 111,188 110,531 110,630 110,463 110,689 115,555 109,687 0.91%
  QoQ % 0.59% -0.09% 0.15% -0.20% -4.21% 5.35% -
  Horiz. % 101.37% 100.77% 100.86% 100.71% 100.91% 105.35% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin - % - % -9.32 % 3.52 % -1.45 % -0.37 % -2.74 % -
  QoQ % 0.00% 0.00% -364.77% 342.76% -291.89% 86.50% -
  Horiz. % 0.00% 0.00% 340.15% -128.47% 52.92% 13.50% 100.00%
ROE - % - % -8.07 % 3.45 % -1.72 % -0.40 % -2.84 % -
  QoQ % 0.00% 0.00% -333.91% 300.58% -330.00% 85.92% -
  Horiz. % 0.00% 0.00% 284.15% -121.48% 60.56% 14.08% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS - - 47.63 55.00 53.45 48.14 46.69 -
  QoQ % 0.00% 0.00% -13.40% 2.90% 11.03% 3.11% -
  Horiz. % 0.00% 0.00% 102.01% 117.80% 114.48% 103.11% 100.00%
EPS 0.00 0.00 -4.44 1.93 -0.77 -0.18 -1.28 -
  QoQ % 0.00% 0.00% -330.05% 350.65% -327.78% 85.94% -
  Horiz. % -0.00% -0.00% 346.88% -150.78% 60.16% 14.06% 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 0.6300 0.5800 0.5500 0.5600 0.4500 0.4500 0.4500 25.12%
  QoQ % 8.62% 5.45% -1.79% 24.44% 0.00% 0.00% -
  Horiz. % 140.00% 128.89% 122.22% 124.44% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS - - 37.11 42.79 41.67 39.18 36.07 -
  QoQ % 0.00% 0.00% -13.27% 2.69% 6.36% 8.62% -
  Horiz. % 0.00% 0.00% 102.88% 118.63% 115.53% 108.62% 100.00%
EPS 0.00 0.00 -3.46 1.51 -0.60 -0.15 -0.99 -
  QoQ % 0.00% 0.00% -329.14% 351.67% -300.00% 84.85% -
  Horiz. % -0.00% -0.00% 349.49% -152.53% 60.61% 15.15% 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 0.4934 0.4515 0.4286 0.4357 0.3508 0.3662 0.3477 26.25%
  QoQ % 9.28% 5.34% -1.63% 24.20% -4.21% 5.32% -
  Horiz. % 141.90% 129.85% 123.27% 125.31% 100.89% 105.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4550 0.4000 0.2500 0.2300 0.2500 0.2800 0.3100 -
P/RPS 0.00 0.00 0.42 0.42 0.47 0.58 0.66 -
  QoQ % 0.00% 0.00% 0.00% -10.64% -18.97% -12.12% -
  Horiz. % 0.00% 0.00% 63.64% 63.64% 71.21% 87.88% 100.00%
P/EPS 0.00 0.00 11.86 11.89 -32.33 -155.56 -24.22 -
  QoQ % 0.00% 0.00% -0.25% 136.78% 79.22% -542.28% -
  Horiz. % -0.00% -0.00% -48.97% -49.09% 133.48% 642.28% 100.00%
EY 0.00 0.00 8.43 8.41 -3.09 -0.64 -4.13 -
  QoQ % 0.00% 0.00% 0.24% 372.17% -382.81% 84.50% -
  Horiz. % -0.00% -0.00% -204.12% -203.63% 74.82% 15.50% 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 0.72 0.69 0.00 0.41 0.56 0.62 0.69 2.88%
  QoQ % 4.35% 0.00% 0.00% -26.79% -9.68% -10.14% -
  Horiz. % 104.35% 100.00% 0.00% 59.42% 81.16% 89.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 23/05/12 -
Price 0.4950 0.4050 0.4350 0.2100 0.2400 0.2600 0.2800 -
P/RPS 0.00 0.00 0.73 0.38 0.45 0.54 0.60 -
  QoQ % 0.00% 0.00% 92.11% -15.56% -16.67% -10.00% -
  Horiz. % 0.00% 0.00% 121.67% 63.33% 75.00% 90.00% 100.00%
P/EPS 0.00 0.00 20.64 10.86 -31.03 -144.44 -21.88 -
  QoQ % 0.00% 0.00% 90.06% 135.00% 78.52% -560.15% -
  Horiz. % -0.00% -0.00% -94.33% -49.63% 141.82% 660.15% 100.00%
EY 0.00 0.00 4.84 9.21 -3.22 -0.69 -4.57 -
  QoQ % 0.00% 0.00% -47.45% 386.02% -366.67% 84.90% -
  Horiz. % -0.00% -0.00% -105.91% -201.53% 70.46% 15.10% 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 0.79 0.70 0.00 0.38 0.53 0.58 0.62 17.51%
  QoQ % 12.86% 0.00% 0.00% -28.30% -8.62% -6.45% -
  Horiz. % 127.42% 112.90% 0.00% 61.29% 85.48% 93.55% 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.
 


 

228  437  459  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.065-0.005 
 BARAKAH 0.075-0.01 
 PHB 0.03+0.005 
 VC-PA 0.065-0.01 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 ARMADA 0.1950.00 
 NIHSIN-WB 0.06-0.01 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
Partners & Brokers