Highlights

[VERSATL] QoQ Annualized Quarter Result on 2013-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 52,308 54,252 71,152 0 0 0 52,692 -0.49%
  QoQ % -3.58% -23.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.27% 102.96% 135.03% 0.00% 0.00% 0.00% 100.00%
PBT -7,878 -7,344 -2,701 0 0 0 -4,912 36.98%
  QoQ % -7.27% -171.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.38% 149.51% 54.99% -0.00% -0.00% -0.00% 100.00%
Tax 0 0 128 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NP -7,878 -7,344 -2,573 0 0 0 -4,912 36.98%
  QoQ % -7.27% -185.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.38% 149.51% 52.38% -0.00% -0.00% -0.00% 100.00%
NP to SH -7,878 -7,344 -2,573 0 0 0 -4,912 36.98%
  QoQ % -7.27% -185.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.38% 149.51% 52.38% -0.00% -0.00% -0.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 60,186 61,596 73,725 0 0 0 57,604 2.96%
  QoQ % -2.29% -16.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.48% 106.93% 127.99% 0.00% 0.00% 0.00% 100.00%
Net Worth 78,558 85,163 99,386 70,916 70,048 64,108 60,846 18.55%
  QoQ % -7.76% -14.31% 40.15% 1.24% 9.27% 5.36% -
  Horiz. % 129.11% 139.96% 163.34% 116.55% 115.12% 105.36% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 78,558 85,163 99,386 70,916 70,048 64,108 60,846 18.55%
  QoQ % -7.76% -14.31% 40.15% 1.24% 9.27% 5.36% -
  Horiz. % 129.11% 139.96% 163.34% 116.55% 115.12% 105.36% 100.00%
NOSH 110,646 110,602 110,429 110,806 111,188 110,531 110,630 0.01%
  QoQ % 0.04% 0.16% -0.34% -0.34% 0.59% -0.09% -
  Horiz. % 100.01% 99.97% 99.82% 100.16% 100.50% 99.91% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -15.06 % -13.54 % -3.62 % - % - % - % -9.32 % 37.66%
  QoQ % -11.23% -274.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.59% 145.28% 38.84% 0.00% 0.00% 0.00% 100.00%
ROE -10.03 % -8.62 % -2.59 % - % - % - % -8.07 % 15.58%
  QoQ % -16.36% -232.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.29% 106.82% 32.09% 0.00% 0.00% 0.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.28 49.05 64.43 - - - 47.63 -0.49%
  QoQ % -3.61% -23.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.27% 102.98% 135.27% 0.00% 0.00% 0.00% 100.00%
EPS -7.12 -6.64 -2.33 0.00 0.00 0.00 -4.44 36.96%
  QoQ % -7.23% -184.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.36% 149.55% 52.48% -0.00% -0.00% -0.00% 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 0.7100 0.7700 0.9000 0.6400 0.6300 0.5800 0.5500 18.54%
  QoQ % -7.79% -14.44% 40.62% 1.59% 8.62% 5.45% -
  Horiz. % 129.09% 140.00% 163.64% 116.36% 114.55% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.84 38.21 50.11 - - - 37.11 -0.49%
  QoQ % -3.59% -23.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.27% 102.96% 135.03% 0.00% 0.00% 0.00% 100.00%
EPS -5.55 -5.17 -1.81 0.00 0.00 0.00 -3.46 36.99%
  QoQ % -7.35% -185.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.40% 149.42% 52.31% -0.00% -0.00% -0.00% 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 0.5533 0.5998 0.7000 0.4995 0.4934 0.4515 0.4286 18.54%
  QoQ % -7.75% -14.31% 40.14% 1.24% 9.28% 5.34% -
  Horiz. % 129.09% 139.94% 163.32% 116.54% 115.12% 105.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.5700 0.4850 0.4250 0.4350 0.4550 0.4000 0.2500 -
P/RPS 1.21 0.99 0.66 0.00 0.00 0.00 0.42 102.34%
  QoQ % 22.22% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 288.10% 235.71% 157.14% 0.00% 0.00% 0.00% 100.00%
P/EPS -8.01 -7.30 -18.24 0.00 0.00 0.00 11.86 -
  QoQ % -9.73% 59.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -67.54% -61.55% -153.79% 0.00% 0.00% 0.00% 100.00%
EY -12.49 -13.69 -5.48 0.00 0.00 0.00 8.43 -
  QoQ % 8.77% -149.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -148.16% -162.40% -65.01% 0.00% 0.00% 0.00% 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 0.80 0.63 0.47 0.68 0.72 0.69 0.00 -
  QoQ % 26.98% 34.04% -30.88% -5.56% 4.35% 0.00% -
  Horiz. % 115.94% 91.30% 68.12% 98.55% 104.35% 100.00% -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.8800 0.4950 0.4950 0.4200 0.4950 0.4050 0.4350 -
P/RPS 1.86 1.01 0.77 0.00 0.00 0.00 0.73 86.44%
  QoQ % 84.16% 31.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 254.79% 138.36% 105.48% 0.00% 0.00% 0.00% 100.00%
P/EPS -12.36 -7.45 -21.24 0.00 0.00 0.00 20.64 -
  QoQ % -65.91% 64.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -59.88% -36.09% -102.91% 0.00% 0.00% 0.00% 100.00%
EY -8.09 -13.41 -4.71 0.00 0.00 0.00 4.84 -
  QoQ % 39.67% -184.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -167.15% -277.07% -97.31% 0.00% 0.00% 0.00% 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 1.24 0.64 0.55 0.66 0.79 0.70 0.00 -
  QoQ % 93.75% 16.36% -16.67% -16.46% 12.86% 0.00% -
  Horiz. % 177.14% 91.43% 78.57% 94.29% 112.86% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers