Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2013-03-31 [#0]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
31-Mar-2013
Profit Trend QoQ -     -157.46%    YoY -     -249.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 0 0 0 13,173 60,756 44,376 27,814 -
  QoQ % 0.00% 0.00% 0.00% -78.32% 36.91% 59.55% -
  Horiz. % 0.00% 0.00% 0.00% 47.36% 218.44% 159.55% 100.00%
PBT 0 0 0 -1,228 1,395 -642 -104 -
  QoQ % 0.00% 0.00% 0.00% -188.03% 317.29% -517.31% -
  Horiz. % -0.00% -0.00% -0.00% 1,180.77% -1,341.35% 617.31% 100.00%
Tax 0 0 0 0 742 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NP 0 0 0 -1,228 2,137 -642 -104 -
  QoQ % 0.00% 0.00% 0.00% -157.46% 432.87% -517.31% -
  Horiz. % -0.00% -0.00% -0.00% 1,180.77% -2,054.81% 617.31% 100.00%
NP to SH 0 0 0 -1,228 2,137 -642 -104 -
  QoQ % 0.00% 0.00% 0.00% -157.46% 432.87% -517.31% -
  Horiz. % -0.00% -0.00% -0.00% 1,180.77% -2,054.81% 617.31% 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% 100.00% - -
Total Cost 0 0 0 14,401 58,619 45,018 27,918 -
  QoQ % 0.00% 0.00% 0.00% -75.43% 30.21% 61.25% -
  Horiz. % 0.00% 0.00% 0.00% 51.58% 209.97% 161.25% 100.00%
Net Worth 70,916 70,048 64,108 60,846 61,859 49,810 51,999 22.91%
  QoQ % 1.24% 9.27% 5.36% -1.64% 24.19% -4.21% -
  Horiz. % 136.38% 134.71% 123.29% 117.01% 118.96% 95.79% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 70,916 70,048 64,108 60,846 61,859 49,810 51,999 22.91%
  QoQ % 1.24% 9.27% 5.36% -1.64% 24.19% -4.21% -
  Horiz. % 136.38% 134.71% 123.29% 117.01% 118.96% 95.79% 100.00%
NOSH 110,807 111,188 110,531 110,630 110,463 110,689 115,555 -2.75%
  QoQ % -0.34% 0.59% -0.09% 0.15% -0.20% -4.21% -
  Horiz. % 95.89% 96.22% 95.65% 95.74% 95.59% 95.79% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin - % - % - % -9.32 % 3.52 % -1.45 % -0.37 % -
  QoQ % 0.00% 0.00% 0.00% -364.77% 342.76% -291.89% -
  Horiz. % 0.00% 0.00% 0.00% 2,518.92% -951.35% 391.89% 100.00%
ROE - % - % - % -2.02 % 3.45 % -1.29 % -0.20 % -
  QoQ % 0.00% 0.00% 0.00% -158.55% 367.44% -545.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,010.00% -1,725.00% 645.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS - - - 11.91 55.00 40.09 24.07 -
  QoQ % 0.00% 0.00% 0.00% -78.35% 37.19% 66.56% -
  Horiz. % 0.00% 0.00% 0.00% 49.48% 228.50% 166.56% 100.00%
EPS 0.00 0.00 0.00 -1.11 1.93 -0.58 -0.09 -
  QoQ % 0.00% 0.00% 0.00% -157.51% 432.76% -544.44% -
  Horiz. % -0.00% -0.00% -0.00% 1,233.33% -2,144.44% 644.44% 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 0.6400 0.6300 0.5800 0.5500 0.5600 0.4500 0.4500 26.39%
  QoQ % 1.59% 8.62% 5.45% -1.79% 24.44% 0.00% -
  Horiz. % 142.22% 140.00% 128.89% 122.22% 124.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS - - - 5.17 23.86 17.43 10.92 -
  QoQ % 0.00% 0.00% 0.00% -78.33% 36.89% 59.62% -
  Horiz. % 0.00% 0.00% 0.00% 47.34% 218.50% 159.62% 100.00%
EPS 0.00 0.00 0.00 -0.48 0.84 -0.25 -0.04 -
  QoQ % 0.00% 0.00% 0.00% -157.14% 436.00% -525.00% -
  Horiz. % -0.00% -0.00% -0.00% 1,200.00% -2,100.00% 625.00% 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 0.2785 0.2751 0.2518 0.2390 0.2429 0.1956 0.2042 22.91%
  QoQ % 1.24% 9.25% 5.36% -1.61% 24.18% -4.21% -
  Horiz. % 136.39% 134.72% 123.31% 117.04% 118.95% 95.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4350 0.4550 0.4000 0.2500 0.2300 0.2500 0.2800 -
P/RPS 0.00 0.00 0.00 0.46 0.42 0.62 1.16 -
  QoQ % 0.00% 0.00% 0.00% 9.52% -32.26% -46.55% -
  Horiz. % 0.00% 0.00% 0.00% 39.66% 36.21% 53.45% 100.00%
P/EPS 0.00 0.00 0.00 12.94 11.89 -43.10 -311.11 -
  QoQ % 0.00% 0.00% 0.00% 8.83% 127.59% 86.15% -
  Horiz. % -0.00% -0.00% -0.00% -4.16% -3.82% 13.85% 100.00%
EY 0.00 0.00 0.00 7.73 8.41 -2.32 -0.32 -
  QoQ % 0.00% 0.00% 0.00% -8.09% 462.50% -625.00% -
  Horiz. % -0.00% -0.00% -0.00% -2,415.62% -2,628.12% 725.00% 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 0.68 0.72 0.69 0.00 0.41 0.56 0.62 6.33%
  QoQ % -5.56% 4.35% 0.00% 0.00% -26.79% -9.68% -
  Horiz. % 109.68% 116.13% 111.29% 0.00% 66.13% 90.32% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 -
Price 0.4200 0.4950 0.4050 0.4350 0.2100 0.2400 0.2600 -
P/RPS 0.00 0.00 0.00 0.79 0.38 0.60 1.08 -
  QoQ % 0.00% 0.00% 0.00% 107.89% -36.67% -44.44% -
  Horiz. % 0.00% 0.00% 0.00% 73.15% 35.19% 55.56% 100.00%
P/EPS 0.00 0.00 0.00 22.52 10.86 -41.38 -288.89 -
  QoQ % 0.00% 0.00% 0.00% 107.37% 126.24% 85.68% -
  Horiz. % -0.00% -0.00% -0.00% -7.80% -3.76% 14.32% 100.00%
EY 0.00 0.00 0.00 4.44 9.21 -2.42 -0.35 -
  QoQ % 0.00% 0.00% 0.00% -51.79% 480.58% -591.43% -
  Horiz. % -0.00% -0.00% -0.00% -1,268.57% -2,631.43% 691.43% 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 0.66 0.79 0.70 0.00 0.38 0.53 0.58 8.97%
  QoQ % -16.46% 12.86% 0.00% 0.00% -28.30% -8.62% -
  Horiz. % 113.79% 136.21% 120.69% 0.00% 65.52% 91.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS