Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2013-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 71,152 0 0 0 13,173 60,756 44,376 37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% -78.32% 36.91% -
  Horiz. % 160.34% 0.00% 0.00% 0.00% 29.68% 136.91% 100.00%
PBT -2,701 0 0 0 -1,228 1,395 -642 160.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% -188.03% 317.29% -
  Horiz. % 420.72% -0.00% -0.00% -0.00% 191.28% -217.29% 100.00%
Tax 128 0 0 0 0 742 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.25% 0.00% 0.00% 0.00% 0.00% 100.00% -
NP -2,573 0 0 0 -1,228 2,137 -642 152.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% -157.46% 432.87% -
  Horiz. % 400.78% -0.00% -0.00% -0.00% 191.28% -332.87% 100.00%
NP to SH -2,573 0 0 0 -1,228 2,137 -642 152.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% -157.46% 432.87% -
  Horiz. % 400.78% -0.00% -0.00% -0.00% 191.28% -332.87% 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% 100.00% -
Total Cost 73,725 0 0 0 14,401 58,619 45,018 38.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% -75.43% 30.21% -
  Horiz. % 163.77% 0.00% 0.00% 0.00% 31.99% 130.21% 100.00%
Net Worth 99,386 70,916 70,048 64,108 60,846 61,859 49,810 58.56%
  QoQ % 40.15% 1.24% 9.27% 5.36% -1.64% 24.19% -
  Horiz. % 199.53% 142.37% 140.63% 128.71% 122.16% 124.19% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 99,386 70,916 70,048 64,108 60,846 61,859 49,810 58.56%
  QoQ % 40.15% 1.24% 9.27% 5.36% -1.64% 24.19% -
  Horiz. % 199.53% 142.37% 140.63% 128.71% 122.16% 124.19% 100.00%
NOSH 110,429 110,807 111,188 110,531 110,630 110,463 110,689 -0.16%
  QoQ % -0.34% -0.34% 0.59% -0.09% 0.15% -0.20% -
  Horiz. % 99.76% 100.11% 100.45% 99.86% 99.95% 99.80% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.62 % - % - % - % -9.32 % 3.52 % -1.45 % 84.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% -364.77% 342.76% -
  Horiz. % 249.66% 0.00% 0.00% 0.00% 642.76% -242.76% 100.00%
ROE -2.59 % - % - % - % -2.02 % 3.45 % -1.29 % 59.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% -158.55% 367.44% -
  Horiz. % 200.78% 0.00% 0.00% 0.00% 156.59% -267.44% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 64.43 - - - 11.91 55.00 40.09 37.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% -78.35% 37.19% -
  Horiz. % 160.71% 0.00% 0.00% 0.00% 29.71% 137.19% 100.00%
EPS -2.33 0.00 0.00 0.00 -1.11 1.93 -0.58 152.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% -157.51% 432.76% -
  Horiz. % 401.72% -0.00% -0.00% -0.00% 191.38% -332.76% 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 0.9000 0.6400 0.6300 0.5800 0.5500 0.5600 0.4500 58.81%
  QoQ % 40.62% 1.59% 8.62% 5.45% -1.79% 24.44% -
  Horiz. % 200.00% 142.22% 140.00% 128.89% 122.22% 124.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.11 - - - 9.28 42.79 31.26 37.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% -78.31% 36.88% -
  Horiz. % 160.30% 0.00% 0.00% 0.00% 29.69% 136.88% 100.00%
EPS -1.81 0.00 0.00 0.00 -0.86 1.51 -0.45 153.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% -156.95% 435.56% -
  Horiz. % 402.22% -0.00% -0.00% -0.00% 191.11% -335.56% 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 0.7000 0.4995 0.4934 0.4515 0.4286 0.4357 0.3508 58.57%
  QoQ % 40.14% 1.24% 9.28% 5.34% -1.63% 24.20% -
  Horiz. % 199.54% 142.39% 140.65% 128.71% 122.18% 124.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4250 0.4350 0.4550 0.4000 0.2500 0.2300 0.2500 -
P/RPS 0.66 0.00 0.00 0.00 0.46 0.42 0.62 4.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 9.52% -32.26% -
  Horiz. % 106.45% 0.00% 0.00% 0.00% 74.19% 67.74% 100.00%
P/EPS -18.24 0.00 0.00 0.00 12.94 11.89 -43.10 -43.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.83% 127.59% -
  Horiz. % 42.32% -0.00% -0.00% -0.00% -30.02% -27.59% 100.00%
EY -5.48 0.00 0.00 0.00 7.73 8.41 -2.32 77.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% -8.09% 462.50% -
  Horiz. % 236.21% -0.00% -0.00% -0.00% -333.19% -362.50% 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 0.47 0.68 0.72 0.69 0.00 0.41 0.56 -11.03%
  QoQ % -30.88% -5.56% 4.35% 0.00% 0.00% -26.79% -
  Horiz. % 83.93% 121.43% 128.57% 123.21% 0.00% 73.21% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 27/02/13 26/11/12 -
Price 0.4950 0.4200 0.4950 0.4050 0.4350 0.2100 0.2400 -
P/RPS 0.77 0.00 0.00 0.00 0.79 0.38 0.60 18.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 107.89% -36.67% -
  Horiz. % 128.33% 0.00% 0.00% 0.00% 131.67% 63.33% 100.00%
P/EPS -21.24 0.00 0.00 0.00 22.52 10.86 -41.38 -35.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 107.37% 126.24% -
  Horiz. % 51.33% -0.00% -0.00% -0.00% -54.42% -26.24% 100.00%
EY -4.71 0.00 0.00 0.00 4.44 9.21 -2.42 55.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% -51.79% 480.58% -
  Horiz. % 194.63% -0.00% -0.00% -0.00% -183.47% -380.58% 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 0.55 0.66 0.79 0.70 0.00 0.38 0.53 2.50%
  QoQ % -16.67% -16.46% 12.86% 0.00% 0.00% -28.30% -
  Horiz. % 103.77% 124.53% 149.06% 132.08% 0.00% 71.70% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers