Highlights

[VERSATL] QoQ Cumulative 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 -     432.87%    YoY -     134.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 13,173 60,756 44,376 27,814 12,803 -
  QoQ % 0.00% 0.00% -78.32% 36.91% 59.55% 117.25% -
  Horiz. % 0.00% 0.00% 102.89% 474.55% 346.61% 217.25% 100.00%
PBT 0 0 -1,228 1,395 -642 -104 -351 -
  QoQ % 0.00% 0.00% -188.03% 317.29% -517.31% 70.37% -
  Horiz. % -0.00% -0.00% 349.86% -397.44% 182.91% 29.63% 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 -1,228 2,137 -642 -104 -351 -
  QoQ % 0.00% 0.00% -157.46% 432.87% -517.31% 70.37% -
  Horiz. % -0.00% -0.00% 349.86% -608.83% 182.91% 29.63% 100.00%
NP to SH 0 0 -1,228 2,137 -642 -104 -351 -
  QoQ % 0.00% 0.00% -157.46% 432.87% -517.31% 70.37% -
  Horiz. % -0.00% -0.00% 349.86% -608.83% 182.91% 29.63% 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 14,401 58,619 45,018 27,918 13,154 -
  QoQ % 0.00% 0.00% -75.43% 30.21% 61.25% 112.24% -
  Horiz. % 0.00% 0.00% 109.48% 445.64% 342.24% 212.24% 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 - % - % -2.02 % 3.45 % -1.29 % -0.20 % -0.71 % -
  QoQ % 0.00% 0.00% -158.55% 367.44% -545.00% 71.83% -
  Horiz. % 0.00% 0.00% 284.51% -485.92% 181.69% 28.17% 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 - - 11.91 55.00 40.09 24.07 11.67 -
  QoQ % 0.00% 0.00% -78.35% 37.19% 66.56% 106.26% -
  Horiz. % 0.00% 0.00% 102.06% 471.29% 343.53% 206.26% 100.00%
EPS 0.00 0.00 -1.11 1.93 -0.58 -0.09 -0.32 -
  QoQ % 0.00% 0.00% -157.51% 432.76% -544.44% 71.88% -
  Horiz. % -0.00% -0.00% 346.88% -603.12% 181.25% 28.13% 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 - - 9.28 42.79 31.26 19.59 9.02 -
  QoQ % 0.00% 0.00% -78.31% 36.88% 59.57% 117.18% -
  Horiz. % 0.00% 0.00% 102.88% 474.39% 346.56% 217.18% 100.00%
EPS 0.00 0.00 -0.86 1.51 -0.45 -0.07 -0.25 -
  QoQ % 0.00% 0.00% -156.95% 435.56% -542.86% 72.00% -
  Horiz. % -0.00% -0.00% 344.00% -604.00% 180.00% 28.00% 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 0.4934 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 0.46 0.42 0.62 1.16 2.66 -
  QoQ % 0.00% 0.00% 9.52% -32.26% -46.55% -56.39% -
  Horiz. % 0.00% 0.00% 17.29% 15.79% 23.31% 43.61% 100.00%
P/EPS 0.00 0.00 12.94 11.89 -43.10 -311.11 -96.88 -
  QoQ % 0.00% 0.00% 8.83% 127.59% 86.15% -221.13% -
  Horiz. % -0.00% -0.00% -13.36% -12.27% 44.49% 321.13% 100.00%
EY 0.00 0.00 7.73 8.41 -2.32 -0.32 -1.03 -
  QoQ % 0.00% 0.00% -8.09% 462.50% -625.00% 68.93% -
  Horiz. % -0.00% -0.00% -750.49% -816.50% 225.24% 31.07% 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 0.79 0.38 0.60 1.08 2.40 -
  QoQ % 0.00% 0.00% 107.89% -36.67% -44.44% -55.00% -
  Horiz. % 0.00% 0.00% 32.92% 15.83% 25.00% 45.00% 100.00%
P/EPS 0.00 0.00 22.52 10.86 -41.38 -288.89 -87.50 -
  QoQ % 0.00% 0.00% 107.37% 126.24% 85.68% -230.16% -
  Horiz. % -0.00% -0.00% -25.74% -12.41% 47.29% 330.16% 100.00%
EY 0.00 0.00 4.44 9.21 -2.42 -0.35 -1.14 -
  QoQ % 0.00% 0.00% -51.79% 480.58% -591.43% 69.30% -
  Horiz. % -0.00% -0.00% -389.47% -807.89% 212.28% 30.70% 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.
 


 

218  425  570  969 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.36-0.03 
 ISTONE 0.215-0.03 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.23-0.01 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.275-0.015 
 GPACKET 0.445+0.04 
 IMPIANA 0.0250.00 
 VELESTO-WA 0.135-0.01 
Partners & Brokers