Highlights

[VERSATL] QoQ Annualized Quarter Result on 2014-03-31 [#0]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
31-Mar-2014
Profit Trend QoQ -     - %    YoY -     47.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 50,734 52,308 54,252 71,152 0 0 0 -
  QoQ % -3.01% -3.58% -23.75% 0.00% 0.00% 0.00% -
  Horiz. % 71.30% 73.52% 76.25% 100.00% - - -
PBT -8,321 -7,878 -7,344 -2,701 0 0 0 -
  QoQ % -5.63% -7.27% -171.90% 0.00% 0.00% 0.00% -
  Horiz. % 308.08% 291.67% 271.90% 100.00% - - -
Tax 0 0 0 128 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 -8,321 -7,878 -7,344 -2,573 0 0 0 -
  QoQ % -5.63% -7.27% -185.43% 0.00% 0.00% 0.00% -
  Horiz. % 323.41% 306.18% 285.43% 100.00% - - -
NP to SH -8,321 -7,878 -7,344 -2,573 0 0 0 -
  QoQ % -5.63% -7.27% -185.43% 0.00% 0.00% 0.00% -
  Horiz. % 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 59,055 60,186 61,596 73,725 0 0 0 -
  QoQ % -1.88% -2.29% -16.45% 0.00% 0.00% 0.00% -
  Horiz. % 80.10% 81.64% 83.55% 100.00% - - -
Net Worth 61,967 78,558 85,163 99,386 70,916 70,048 64,108 -2.23%
  QoQ % -21.12% -7.76% -14.31% 40.15% 1.24% 9.27% -
  Horiz. % 96.66% 122.54% 132.84% 155.03% 110.62% 109.27% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 61,967 78,558 85,163 99,386 70,916 70,048 64,108 -2.23%
  QoQ % -21.12% -7.76% -14.31% 40.15% 1.24% 9.27% -
  Horiz. % 96.66% 122.54% 132.84% 155.03% 110.62% 109.27% 100.00%
NOSH 110,656 110,646 110,602 110,429 110,806 111,188 110,531 0.07%
  QoQ % 0.01% 0.04% 0.16% -0.34% -0.34% 0.59% -
  Horiz. % 100.11% 100.10% 100.06% 99.91% 100.25% 100.59% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -16.40 % -15.06 % -13.54 % -3.62 % - % - % - % -
  QoQ % -8.90% -11.23% -274.03% 0.00% 0.00% 0.00% -
  Horiz. % 453.04% 416.02% 374.03% 100.00% - - -
ROE -13.43 % -10.03 % -8.62 % -2.59 % - % - % - % -
  QoQ % -33.90% -16.36% -232.82% 0.00% 0.00% 0.00% -
  Horiz. % 518.53% 387.26% 332.82% 100.00% - - -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.85 47.28 49.05 64.43 - - - -
  QoQ % -3.02% -3.61% -23.87% 0.00% 0.00% 0.00% -
  Horiz. % 71.16% 73.38% 76.13% 100.00% - - -
EPS -7.52 -7.12 -6.64 -2.33 0.00 0.00 0.00 -
  QoQ % -5.62% -7.23% -184.98% 0.00% 0.00% 0.00% -
  Horiz. % 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 0.5600 0.7100 0.7700 0.9000 0.6400 0.6300 0.5800 -2.31%
  QoQ % -21.13% -7.79% -14.44% 40.62% 1.59% 8.62% -
  Horiz. % 96.55% 122.41% 132.76% 155.17% 110.34% 108.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.31 40.53 42.03 55.13 - - - -
  QoQ % -3.01% -3.57% -23.76% 0.00% 0.00% 0.00% -
  Horiz. % 71.30% 73.52% 76.24% 100.00% - - -
EPS -6.45 -6.10 -5.69 -1.99 0.00 0.00 0.00 -
  QoQ % -5.74% -7.21% -185.93% 0.00% 0.00% 0.00% -
  Horiz. % 324.12% 306.53% 285.93% 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 0.4801 0.6086 0.6598 0.7700 0.5494 0.5427 0.4967 -2.23%
  QoQ % -21.11% -7.76% -14.31% 40.15% 1.23% 9.26% -
  Horiz. % 96.66% 122.53% 132.84% 155.02% 110.61% 109.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8800 0.5700 0.4850 0.4250 0.4350 0.4550 0.4000 -
P/RPS 1.92 1.21 0.99 0.66 0.00 0.00 0.00 -
  QoQ % 58.68% 22.22% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 290.91% 183.33% 150.00% 100.00% - - -
P/EPS -11.70 -8.01 -7.30 -18.24 0.00 0.00 0.00 -
  QoQ % -46.07% -9.73% 59.98% 0.00% 0.00% 0.00% -
  Horiz. % 64.14% 43.91% 40.02% 100.00% - - -
EY -8.55 -12.49 -13.69 -5.48 0.00 0.00 0.00 -
  QoQ % 31.55% 8.77% -149.82% 0.00% 0.00% 0.00% -
  Horiz. % 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 1.57 0.80 0.63 0.47 0.68 0.72 0.69 72.74%
  QoQ % 96.25% 26.98% 34.04% -30.88% -5.56% 4.35% -
  Horiz. % 227.54% 115.94% 91.30% 68.12% 98.55% 104.35% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 27/11/14 27/08/14 26/05/14 25/02/14 28/11/13 29/08/13 -
Price 0.8100 0.8800 0.4950 0.4950 0.4200 0.4950 0.4050 -
P/RPS 1.77 1.86 1.01 0.77 0.00 0.00 0.00 -
  QoQ % -4.84% 84.16% 31.17% 0.00% 0.00% 0.00% -
  Horiz. % 229.87% 241.56% 131.17% 100.00% - - -
P/EPS -10.77 -12.36 -7.45 -21.24 0.00 0.00 0.00 -
  QoQ % 12.86% -65.91% 64.92% 0.00% 0.00% 0.00% -
  Horiz. % 50.71% 58.19% 35.08% 100.00% - - -
EY -9.28 -8.09 -13.41 -4.71 0.00 0.00 0.00 -
  QoQ % -14.71% 39.67% -184.71% 0.00% 0.00% 0.00% -
  Horiz. % 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 1.45 1.24 0.64 0.55 0.66 0.79 0.70 62.28%
  QoQ % 16.94% 93.75% 16.36% -16.67% -16.46% 12.86% -
  Horiz. % 207.14% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers