Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -517.31%    YoY -     81.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 0 13,173 60,756 44,376 27,814 12,803 54,786 -
  QoQ % 0.00% -78.32% 36.91% 59.55% 117.25% -76.63% -
  Horiz. % 0.00% 24.04% 110.90% 81.00% 50.77% 23.37% 100.00%
PBT 0 -1,228 1,395 -642 -104 -351 -5,854 -
  QoQ % 0.00% -188.03% 317.29% -517.31% 70.37% 94.00% -
  Horiz. % -0.00% 20.98% -23.83% 10.97% 1.78% 6.00% 100.00%
Tax 0 0 742 0 0 0 -420 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -176.67% -0.00% -0.00% -0.00% 100.00%
NP 0 -1,228 2,137 -642 -104 -351 -6,274 -
  QoQ % 0.00% -157.46% 432.87% -517.31% 70.37% 94.41% -
  Horiz. % -0.00% 19.57% -34.06% 10.23% 1.66% 5.59% 100.00%
NP to SH 0 -1,228 2,137 -642 -104 -351 -6,274 -
  QoQ % 0.00% -157.46% 432.87% -517.31% 70.37% 94.41% -
  Horiz. % -0.00% 19.57% -34.06% 10.23% 1.66% 5.59% 100.00%
Tax Rate - % - % -53.19 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 0 14,401 58,619 45,018 27,918 13,154 61,060 -
  QoQ % 0.00% -75.43% 30.21% 61.25% 112.24% -78.46% -
  Horiz. % 0.00% 23.58% 96.00% 73.73% 45.72% 21.54% 100.00%
Net Worth 64,108 60,846 61,859 49,810 51,999 49,359 48,694 20.14%
  QoQ % 5.36% -1.64% 24.19% -4.21% 5.35% 1.36% -
  Horiz. % 131.65% 124.96% 127.04% 102.29% 106.79% 101.36% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 64,108 60,846 61,859 49,810 51,999 49,359 48,694 20.14%
  QoQ % 5.36% -1.64% 24.19% -4.21% 5.35% 1.36% -
  Horiz. % 131.65% 124.96% 127.04% 102.29% 106.79% 101.36% 100.00%
NOSH 110,531 110,630 110,463 110,689 115,555 109,687 110,670 -0.08%
  QoQ % -0.09% 0.15% -0.20% -4.21% 5.35% -0.89% -
  Horiz. % 99.88% 99.96% 99.81% 100.02% 104.41% 99.11% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin - % -9.32 % 3.52 % -1.45 % -0.37 % -2.74 % -11.45 % -
  QoQ % 0.00% -364.77% 342.76% -291.89% 86.50% 76.07% -
  Horiz. % 0.00% 81.40% -30.74% 12.66% 3.23% 23.93% 100.00%
ROE - % -2.02 % 3.45 % -1.29 % -0.20 % -0.71 % -12.88 % -
  QoQ % 0.00% -158.55% 367.44% -545.00% 71.83% 94.49% -
  Horiz. % 0.00% 15.68% -26.79% 10.02% 1.55% 5.51% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS - 11.91 55.00 40.09 24.07 11.67 49.50 -
  QoQ % 0.00% -78.35% 37.19% 66.56% 106.26% -76.42% -
  Horiz. % 0.00% 24.06% 111.11% 80.99% 48.63% 23.58% 100.00%
EPS 0.00 -1.11 1.93 -0.58 -0.09 -0.32 -5.67 -
  QoQ % 0.00% -157.51% 432.76% -544.44% 71.88% 94.36% -
  Horiz. % -0.00% 19.58% -34.04% 10.23% 1.59% 5.64% 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 0.5800 0.5500 0.5600 0.4500 0.4500 0.4500 0.4400 20.24%
  QoQ % 5.45% -1.79% 24.44% 0.00% 0.00% 2.27% -
  Horiz. % 131.82% 125.00% 127.27% 102.27% 102.27% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS - 5.17 23.86 17.43 10.92 5.03 21.52 -
  QoQ % 0.00% -78.33% 36.89% 59.62% 117.10% -76.63% -
  Horiz. % 0.00% 24.02% 110.87% 80.99% 50.74% 23.37% 100.00%
EPS 0.00 -0.48 0.84 -0.25 -0.04 -0.14 -2.46 -
  QoQ % 0.00% -157.14% 436.00% -525.00% 71.43% 94.31% -
  Horiz. % -0.00% 19.51% -34.15% 10.16% 1.63% 5.69% 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 0.2518 0.2390 0.2429 0.1956 0.2042 0.1938 0.1912 20.17%
  QoQ % 5.36% -1.61% 24.18% -4.21% 5.37% 1.36% -
  Horiz. % 131.69% 125.00% 127.04% 102.30% 106.80% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4000 0.2500 0.2300 0.2500 0.2800 0.3100 0.4300 -
P/RPS 0.00 0.46 0.42 0.62 1.16 2.66 0.87 -
  QoQ % 0.00% 9.52% -32.26% -46.55% -56.39% 205.75% -
  Horiz. % 0.00% 52.87% 48.28% 71.26% 133.33% 305.75% 100.00%
P/EPS 0.00 12.94 11.89 -43.10 -311.11 -96.88 -7.58 -
  QoQ % 0.00% 8.83% 127.59% 86.15% -221.13% -1,178.10% -
  Horiz. % -0.00% -170.71% -156.86% 568.60% 4,104.35% 1,278.10% 100.00%
EY 0.00 7.73 8.41 -2.32 -0.32 -1.03 -13.18 -
  QoQ % 0.00% -8.09% 462.50% -625.00% 68.93% 92.19% -
  Horiz. % -0.00% -58.65% -63.81% 17.60% 2.43% 7.81% 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 0.69 0.00 0.41 0.56 0.62 0.69 0.98 -20.87%
  QoQ % 0.00% 0.00% -26.79% -9.68% -10.14% -29.59% -
  Horiz. % 70.41% 0.00% 41.84% 57.14% 63.27% 70.41% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 23/05/12 29/02/12 -
Price 0.4050 0.4350 0.2100 0.2400 0.2600 0.2800 0.3500 -
P/RPS 0.00 0.79 0.38 0.60 1.08 2.40 0.71 -
  QoQ % 0.00% 107.89% -36.67% -44.44% -55.00% 238.03% -
  Horiz. % 0.00% 111.27% 53.52% 84.51% 152.11% 338.03% 100.00%
P/EPS 0.00 22.52 10.86 -41.38 -288.89 -87.50 -6.17 -
  QoQ % 0.00% 107.37% 126.24% 85.68% -230.16% -1,318.15% -
  Horiz. % -0.00% -364.99% -176.01% 670.66% 4,682.17% 1,418.15% 100.00%
EY 0.00 4.44 9.21 -2.42 -0.35 -1.14 -16.20 -
  QoQ % 0.00% -51.79% 480.58% -591.43% 69.30% 92.96% -
  Horiz. % -0.00% -27.41% -56.85% 14.94% 2.16% 7.04% 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 0.70 0.00 0.38 0.53 0.58 0.62 0.80 -8.52%
  QoQ % 0.00% 0.00% -28.30% -8.62% -6.45% -22.50% -
  Horiz. % 87.50% 0.00% 47.50% 66.25% 72.50% 77.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.960.00 
 KOTRA 3.010.00 
 UCREST 0.130.00 
 GENM-C73 0.010.00 
 PUC 0.2250.00 
 WILLOW 0.430.00 
 EAH-WE 0.0150.00 
 IRIS 0.2550.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.420.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS