[VERSATL] QoQ Quarter Result on 2013-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,027 14,947 14,050 15,954 13,173 16,380 16,562 -14.80% QoQ % -12.85% 6.38% -11.93% 21.11% -19.58% -1.10% - Horiz. % 78.66% 90.25% 84.83% 96.33% 79.54% 98.90% 100.00%
PBT 923 -2,039 -547 190 -1,228 2,042 -538 - QoQ % 145.27% -272.76% -387.89% 115.47% -160.14% 479.55% - Horiz. % -171.56% 379.00% 101.67% -35.32% 228.25% -379.55% 100.00%
Tax -338 4 464 -1 0 743 0 - QoQ % -8,550.00% -99.14% 46,500.00% 0.00% 0.00% 0.00% - Horiz. % -45.49% 0.54% 62.45% -0.13% 0.00% 100.00% -
NP 585 -2,035 -83 189 -1,228 2,785 -538 - QoQ % 128.75% -2,351.81% -143.92% 115.39% -144.09% 617.66% - Horiz. % -108.74% 378.25% 15.43% -35.13% 228.25% -517.66% 100.00%
NP to SH 585 -2,035 -83 189 -1,228 2,785 -538 - QoQ % 128.75% -2,351.81% -143.92% 115.39% -144.09% 617.66% - Horiz. % -108.74% 378.25% 15.43% -35.13% 228.25% -517.66% 100.00%
Tax Rate 36.62 % - % - % 0.53 % - % -36.39 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -100.63% 0.00% 0.00% -1.46% 0.00% 100.00% -
Total Cost 12,442 16,982 14,133 15,765 14,401 13,595 17,100 -19.12% QoQ % -26.73% 20.16% -10.35% 9.47% 5.93% -20.50% - Horiz. % 72.76% 99.31% 82.65% 92.19% 84.22% 79.50% 100.00%
Net Worth 99,339 70,782 65,362 64,482 60,846 61,888 49,408 59.37% QoQ % 40.34% 8.29% 1.36% 5.97% -1.68% 25.26% - Horiz. % 201.06% 143.26% 132.29% 130.51% 123.15% 125.26% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 99,339 70,782 65,362 64,482 60,846 61,888 49,408 59.37% QoQ % 40.34% 8.29% 1.36% 5.97% -1.68% 25.26% - Horiz. % 201.06% 143.26% 132.29% 130.51% 123.15% 125.26% 100.00%
NOSH 110,377 110,597 103,750 111,176 110,630 110,515 109,795 0.35% QoQ % -0.20% 6.60% -6.68% 0.49% 0.10% 0.66% - Horiz. % 100.53% 100.73% 94.49% 101.26% 100.76% 100.66% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.49 % -13.61 % -0.59 % 1.18 % -9.32 % 17.00 % -3.25 % - QoQ % 132.99% -2,206.78% -150.00% 112.66% -154.82% 623.08% - Horiz. % -138.15% 418.77% 18.15% -36.31% 286.77% -523.08% 100.00%
ROE 0.59 % -2.88 % -0.13 % 0.29 % -2.02 % 4.50 % -1.09 % - QoQ % 120.49% -2,115.38% -144.83% 114.36% -144.89% 512.84% - Horiz. % -54.13% 264.22% 11.93% -26.61% 185.32% -412.84% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.80 13.51 13.54 14.35 11.91 14.82 15.08 -15.10% QoQ % -12.66% -0.22% -5.64% 20.49% -19.64% -1.72% - Horiz. % 78.25% 89.59% 89.79% 95.16% 78.98% 98.28% 100.00%
EPS 0.53 -1.84 -0.08 0.17 -1.11 2.52 -0.49 - QoQ % 128.80% -2,200.00% -147.06% 115.32% -144.05% 614.29% - Horiz. % -108.16% 375.51% 16.33% -34.69% 226.53% -514.29% 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 0.9000 0.6400 0.6300 0.5800 0.5500 0.5600 0.4500 58.81% QoQ % 40.62% 1.59% 8.62% 5.45% -1.79% 24.44% - Horiz. % 200.00% 142.22% 140.00% 128.89% 122.22% 124.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.12 5.87 5.52 6.27 5.17 6.43 6.50 -14.72% QoQ % -12.78% 6.34% -11.96% 21.28% -19.60% -1.08% - Horiz. % 78.77% 90.31% 84.92% 96.46% 79.54% 98.92% 100.00%
EPS 0.23 -0.80 -0.03 0.07 -0.48 1.09 -0.21 - QoQ % 128.75% -2,566.67% -142.86% 114.58% -144.04% 619.05% - Horiz. % -109.52% 380.95% 14.29% -33.33% 228.57% -519.05% 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 0.3901 0.2780 0.2567 0.2532 0.2390 0.2430 0.1940 59.38% QoQ % 40.32% 8.30% 1.38% 5.94% -1.65% 25.26% - Horiz. % 201.08% 143.30% 132.32% 130.52% 123.20% 125.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4250 0.4350 0.4550 0.4000 0.2500 0.2300 0.2500 -
P/RPS 3.60 3.22 3.36 2.79 0.00 1.55 1.66 67.62% QoQ % 11.80% -4.17% 20.43% 0.00% 0.00% -6.63% - Horiz. % 216.87% 193.98% 202.41% 168.07% 0.00% 93.37% 100.00%
P/EPS 80.19 -23.64 -568.75 235.29 0.00 9.13 -51.02 - QoQ % 439.21% 95.84% -341.72% 0.00% 0.00% 117.89% - Horiz. % -157.17% 46.33% 1,114.76% -461.17% -0.00% -17.89% 100.00%
EY 1.25 -4.23 -0.18 0.43 0.00 10.96 -1.96 - QoQ % 129.55% -2,250.00% -141.86% 0.00% 0.00% 659.18% - Horiz. % -63.78% 215.82% 9.18% -21.94% -0.00% -559.18% 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 0.47 0.68 0.72 0.69 0.00 0.41 0.56 -11.03% QoQ % -30.88% -5.56% 4.35% 0.00% 0.00% -26.79% - Horiz. % 83.93% 121.43% 128.57% 123.21% 0.00% 73.21% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 27/02/13 26/11/12 -
Price 0.4950 0.4200 0.4950 0.4050 0.4350 0.2100 0.2400 -
P/RPS 4.19 3.11 3.66 2.82 0.00 1.42 1.59 90.90% QoQ % 34.73% -15.03% 29.79% 0.00% 0.00% -10.69% - Horiz. % 263.52% 195.60% 230.19% 177.36% 0.00% 89.31% 100.00%
P/EPS 93.40 -22.83 -618.75 238.24 0.00 8.33 -48.98 - QoQ % 509.11% 96.31% -359.72% 0.00% 0.00% 117.01% - Horiz. % -190.69% 46.61% 1,263.27% -486.40% -0.00% -17.01% 100.00%
EY 1.07 -4.38 -0.16 0.42 0.00 12.00 -2.04 - QoQ % 124.43% -2,637.50% -138.10% 0.00% 0.00% 688.24% - Horiz. % -52.45% 214.71% 7.84% -20.59% -0.00% -588.24% 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 0.55 0.66 0.79 0.70 0.00 0.38 0.53 2.50% QoQ % -16.67% -16.46% 12.86% 0.00% 0.00% -28.30% - Horiz. % 103.77% 124.53% 149.06% 132.08% 0.00% 71.70% 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.
Comment
2nd Qtr 2013 VCB Announcement Notes.pdf 
