Highlights

[VERSATL] QoQ Cumulative 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. %

Cumulative 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 26,154 13,563 71,152 0 0 0 13,173 57.90%
  QoQ % 92.83% -80.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.54% 102.96% 540.14% 0.00% 0.00% 0.00% 100.00%
PBT -3,939 -1,836 -2,701 0 0 0 -1,228 117.35%
  QoQ % -114.54% 32.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.77% 149.51% 219.95% -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 -3,939 -1,836 -2,573 0 0 0 -1,228 117.35%
  QoQ % -114.54% 28.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.77% 149.51% 209.53% -0.00% -0.00% -0.00% 100.00%
NP to SH -3,939 -1,836 -2,573 0 0 0 -1,228 117.35%
  QoQ % -114.54% 28.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.77% 149.51% 209.53% -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 30,093 15,399 73,725 0 0 0 14,401 63.38%
  QoQ % 95.42% -79.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.96% 106.93% 511.94% 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 110,646 110,602 110,429 110,807 111,188 110,531 110,630 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 -5.01 % -2.16 % -2.59 % - % - % - % -2.02 % 83.13%
  QoQ % -131.94% 16.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 248.02% 106.93% 128.22% 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 23.64 12.26 64.43 - - - 11.91 57.87%
  QoQ % 92.82% -80.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.49% 102.94% 540.97% 0.00% 0.00% 0.00% 100.00%
EPS -3.56 -1.66 -2.33 0.00 0.00 0.00 -1.11 117.33%
  QoQ % -114.46% 28.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.72% 149.55% 209.91% -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 - 254,635
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.27 5.33 27.94 - - - 5.17 57.96%
  QoQ % 92.68% -80.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.65% 103.09% 540.43% 0.00% 0.00% 0.00% 100.00%
EPS -1.55 -0.72 -1.01 0.00 0.00 0.00 -0.48 118.32%
  QoQ % -115.28% 28.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 322.92% 150.00% 210.42% -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 0.3085 0.3345 0.3903 0.2785 0.2751 0.2518 0.2390 18.53%
  QoQ % -7.77% -14.30% 40.14% 1.24% 9.25% 5.36% -
  Horiz. % 129.08% 139.96% 163.31% 116.53% 115.10% 105.36% 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 2.41 3.96 0.66 0.00 0.00 0.00 0.46 201.35%
  QoQ % -39.14% 500.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 523.91% 860.87% 143.48% 0.00% 0.00% 0.00% 100.00%
P/EPS -16.01 -29.22 -18.24 0.00 0.00 0.00 12.94 -
  QoQ % 45.21% -60.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -123.72% -225.81% -140.96% 0.00% 0.00% 0.00% 100.00%
EY -6.25 -3.42 -5.48 0.00 0.00 0.00 7.73 -
  QoQ % -82.75% 37.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -80.85% -44.24% -70.89% 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 3.72 4.04 0.77 0.00 0.00 0.00 0.79 180.67%
  QoQ % -7.92% 424.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 470.89% 511.39% 97.47% 0.00% 0.00% 0.00% 100.00%
P/EPS -24.72 -29.82 -21.24 0.00 0.00 0.00 22.52 -
  QoQ % 17.10% -40.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -109.77% -132.42% -94.32% 0.00% 0.00% 0.00% 100.00%
EY -4.05 -3.35 -4.71 0.00 0.00 0.00 4.44 -
  QoQ % -20.90% 28.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -91.22% -75.45% -106.08% 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.
 


TOP ARTICLES

1. 舍得,赢家买套房 不舍,输家住“套房”/麦传球 投资把麦●麦传球
2. Ep133: Mouth-watering Meals from Myanmar, with Myat & Potatoes BFM Podcast
3. Indonesian cargo plane crashes into mountain, 3 missing Good Articles to Share
4. U.S. President Biden to host UK PM Boris Johnson at the White House next week Good Articles to Share
5. South Korea fires first submarine-launched ballistic missile Good Articles to Share
6. U.S. officials to hold semiconductor supply chain meeting Good Articles to Share
7. 中秋節前異象?原物料行情大噴發?傳產分歧走勢避險方向?中鋼盤價平均漲1.32%!原物料推一把?鋼鐵、塑化能避風? -【這!不是新聞 股市篇】20210915-6 - 57金錢爆 Good Articles to Share
8. 設備支出衝第一、首台光刻機投產 中國IC設計不容小覷!?搶高階手機市場!小米跟蘋果尬場 發表120W快充11T系列 -【這!不是新聞 股市篇】20210915-5 - 57金錢爆 Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS