Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     94.41%    YoY -     47.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 60,756 44,376 27,814 12,803 54,786 41,849 28,156 66.60%
  QoQ % 36.91% 59.55% 117.25% -76.63% 30.91% 48.63% -
  Horiz. % 215.78% 157.61% 98.79% 45.47% 194.58% 148.63% 100.00%
PBT 1,395 -642 -104 -351 -5,854 -3,458 -1,167 -
  QoQ % 317.29% -517.31% 70.37% 94.00% -69.29% -196.32% -
  Horiz. % -119.54% 55.01% 8.91% 30.08% 501.63% 296.32% 100.00%
Tax 742 0 0 0 -420 -7 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -5,900.00% 0.00% -
  Horiz. % -10,600.00% -0.00% -0.00% -0.00% 6,000.00% 100.00% -
NP 2,137 -642 -104 -351 -6,274 -3,465 -1,167 -
  QoQ % 432.87% -517.31% 70.37% 94.41% -81.07% -196.92% -
  Horiz. % -183.12% 55.01% 8.91% 30.08% 537.62% 296.92% 100.00%
NP to SH 2,137 -642 -104 -351 -6,274 -3,465 -1,167 -
  QoQ % 432.87% -517.31% 70.37% 94.41% -81.07% -196.92% -
  Horiz. % -183.12% 55.01% 8.91% 30.08% 537.62% 296.92% 100.00%
Tax Rate -53.19 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 58,619 45,018 27,918 13,154 61,060 45,314 29,323 58.36%
  QoQ % 30.21% 61.25% 112.24% -78.46% 34.75% 54.53% -
  Horiz. % 199.91% 153.52% 95.21% 44.86% 208.23% 154.53% 100.00%
Net Worth 61,859 49,810 51,999 49,359 48,694 50,923 52,845 11.02%
  QoQ % 24.19% -4.21% 5.35% 1.36% -4.38% -3.64% -
  Horiz. % 117.06% 94.26% 98.40% 93.40% 92.15% 96.36% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 61,859 49,810 51,999 49,359 48,694 50,923 52,845 11.02%
  QoQ % 24.19% -4.21% 5.35% 1.36% -4.38% -3.64% -
  Horiz. % 117.06% 94.26% 98.40% 93.40% 92.15% 96.36% 100.00%
NOSH 110,463 110,689 115,555 109,687 110,670 110,702 110,094 0.22%
  QoQ % -0.20% -4.21% 5.35% -0.89% -0.03% 0.55% -
  Horiz. % 100.34% 100.54% 104.96% 99.63% 100.52% 100.55% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.52 % -1.45 % -0.37 % -2.74 % -11.45 % -8.28 % -4.14 % -
  QoQ % 342.76% -291.89% 86.50% 76.07% -38.29% -100.00% -
  Horiz. % -85.02% 35.02% 8.94% 66.18% 276.57% 200.00% 100.00%
ROE 3.45 % -1.29 % -0.20 % -0.71 % -12.88 % -6.80 % -2.21 % -
  QoQ % 367.44% -545.00% 71.83% 94.49% -89.41% -207.69% -
  Horiz. % -156.11% 58.37% 9.05% 32.13% 582.81% 307.69% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.00 40.09 24.07 11.67 49.50 37.80 25.57 66.24%
  QoQ % 37.19% 66.56% 106.26% -76.42% 30.95% 47.83% -
  Horiz. % 215.10% 156.79% 94.13% 45.64% 193.59% 147.83% 100.00%
EPS 1.93 -0.58 -0.09 -0.32 -5.67 -3.13 -1.06 -
  QoQ % 432.76% -544.44% 71.88% 94.36% -81.15% -195.28% -
  Horiz. % -182.08% 54.72% 8.49% 30.19% 534.91% 295.28% 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 0.4500 0.4500 0.4500 0.4400 0.4600 0.4800 10.77%
  QoQ % 24.44% 0.00% 0.00% 2.27% -4.35% -4.17% -
  Horiz. % 116.67% 93.75% 93.75% 93.75% 91.67% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.79 31.26 19.59 9.02 38.59 29.48 19.83 66.60%
  QoQ % 36.88% 59.57% 117.18% -76.63% 30.90% 48.66% -
  Horiz. % 215.78% 157.64% 98.79% 45.49% 194.60% 148.66% 100.00%
EPS 1.51 -0.45 -0.07 -0.25 -4.42 -2.44 -0.82 -
  QoQ % 435.56% -542.86% 72.00% 94.34% -81.15% -197.56% -
  Horiz. % -184.15% 54.88% 8.54% 30.49% 539.02% 297.56% 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 0.4357 0.3508 0.3662 0.3477 0.3430 0.3587 0.3722 11.02%
  QoQ % 24.20% -4.21% 5.32% 1.37% -4.38% -3.63% -
  Horiz. % 117.06% 94.25% 98.39% 93.42% 92.15% 96.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2300 0.2500 0.2800 0.3100 0.4300 0.1000 0.1200 -
P/RPS 0.42 0.62 1.16 2.66 0.87 0.26 0.47 -7.19%
  QoQ % -32.26% -46.55% -56.39% 205.75% 234.62% -44.68% -
  Horiz. % 89.36% 131.91% 246.81% 565.96% 185.11% 55.32% 100.00%
P/EPS 11.89 -43.10 -311.11 -96.88 -7.58 -3.19 -11.32 -
  QoQ % 127.59% 86.15% -221.13% -1,178.10% -137.62% 71.82% -
  Horiz. % -105.04% 380.74% 2,748.32% 855.83% 66.96% 28.18% 100.00%
EY 8.41 -2.32 -0.32 -1.03 -13.18 -31.30 -8.83 -
  QoQ % 462.50% -625.00% 68.93% 92.19% 57.89% -254.47% -
  Horiz. % -95.24% 26.27% 3.62% 11.66% 149.26% 354.47% 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 0.41 0.56 0.62 0.69 0.98 0.22 0.25 38.86%
  QoQ % -26.79% -9.68% -10.14% -29.59% 345.45% -12.00% -
  Horiz. % 164.00% 224.00% 248.00% 276.00% 392.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 28/08/12 23/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.2100 0.2400 0.2600 0.2800 0.3500 0.2900 0.1200 -
P/RPS 0.38 0.60 1.08 2.40 0.71 0.77 0.47 -13.16%
  QoQ % -36.67% -44.44% -55.00% 238.03% -7.79% 63.83% -
  Horiz. % 80.85% 127.66% 229.79% 510.64% 151.06% 163.83% 100.00%
P/EPS 10.86 -41.38 -288.89 -87.50 -6.17 -9.27 -11.32 -
  QoQ % 126.24% 85.68% -230.16% -1,318.15% 33.44% 18.11% -
  Horiz. % -95.94% 365.55% 2,552.03% 772.97% 54.51% 81.89% 100.00%
EY 9.21 -2.42 -0.35 -1.14 -16.20 -10.79 -8.83 -
  QoQ % 480.58% -591.43% 69.30% 92.96% -50.14% -22.20% -
  Horiz. % -104.30% 27.41% 3.96% 12.91% 183.47% 122.20% 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 0.38 0.53 0.58 0.62 0.80 0.63 0.25 32.03%
  QoQ % -28.30% -8.62% -6.45% -22.50% 26.98% 152.00% -
  Horiz. % 152.00% 212.00% 232.00% 248.00% 320.00% 252.00% 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.
 


 

278  383  561  923 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12+0.015 
 KNM 0.405+0.02 
 ARMADA 0.245-0.005 
 EKOVEST 0.85+0.05 
 KNM-WB 0.30+0.065 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 IMPIANA 0.03-0.005 
 HSI-C5P 0.33+0.01 
 HOMERIZ-WB 0.24+0.025 
Partners & Brokers