Highlights

[VERSATL] QoQ Quarter Result on 2014-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -413.85%    YoY -     -1,071.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 11,789 11,897 12,591 13,563 13,027 14,947 14,050 -11.05%
  QoQ % -0.91% -5.51% -7.17% 4.11% -12.85% 6.38% -
  Horiz. % 83.91% 84.68% 89.62% 96.53% 92.72% 106.38% 100.00%
PBT -9,640 -2,301 -2,104 -1,836 923 -2,039 -547 578.40%
  QoQ % -318.95% -9.36% -14.60% -298.92% 145.27% -272.76% -
  Horiz. % 1,762.34% 420.66% 384.64% 335.65% -168.74% 372.76% 100.00%
Tax -126 0 0 0 -338 4 464 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -8,550.00% -99.14% -
  Horiz. % -27.16% 0.00% 0.00% 0.00% -72.84% 0.86% 100.00%
NP -9,766 -2,301 -2,104 -1,836 585 -2,035 -83 2,308.17%
  QoQ % -324.42% -9.36% -14.60% -413.85% 128.75% -2,351.81% -
  Horiz. % 11,766.26% 2,772.29% 2,534.94% 2,212.05% -704.82% 2,451.81% 100.00%
NP to SH -9,766 -2,301 -2,104 -1,836 585 -2,035 -83 2,308.17%
  QoQ % -324.42% -9.36% -14.60% -413.85% 128.75% -2,351.81% -
  Horiz. % 11,766.26% 2,772.29% 2,534.94% 2,212.05% -704.82% 2,451.81% 100.00%
Tax Rate - % - % - % - % 36.62 % - % - % -
  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 21,555 14,198 14,695 15,399 12,442 16,982 14,133 32.53%
  QoQ % 51.82% -3.38% -4.57% 23.77% -26.73% 20.16% -
  Horiz. % 152.52% 100.46% 103.98% 108.96% 88.04% 120.16% 100.00%
Net Worth 57,560 61,950 78,623 85,163 99,339 70,782 65,362 -8.13%
  QoQ % -7.08% -21.21% -7.68% -14.27% 40.34% 8.29% -
  Horiz. % 88.06% 94.78% 120.29% 130.29% 151.98% 108.29% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 57,560 61,950 78,623 85,163 99,339 70,782 65,362 -8.13%
  QoQ % -7.08% -21.21% -7.68% -14.27% 40.34% 8.29% -
  Horiz. % 88.06% 94.78% 120.29% 130.29% 151.98% 108.29% 100.00%
NOSH 110,693 110,625 110,736 110,602 110,377 110,597 103,750 4.42%
  QoQ % 0.06% -0.10% 0.12% 0.20% -0.20% 6.60% -
  Horiz. % 106.69% 106.63% 106.73% 106.60% 106.39% 106.60% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -82.84 % -19.34 % -16.71 % -13.54 % 4.49 % -13.61 % -0.59 % 2,609.57%
  QoQ % -328.34% -15.74% -23.41% -401.56% 132.99% -2,206.78% -
  Horiz. % 14,040.68% 3,277.97% 2,832.20% 2,294.92% -761.02% 2,306.78% 100.00%
ROE -16.97 % -3.71 % -2.68 % -2.16 % 0.59 % -2.88 % -0.13 % 2,480.96%
  QoQ % -357.41% -38.43% -24.07% -466.10% 120.49% -2,115.38% -
  Horiz. % 13,053.85% 2,853.85% 2,061.54% 1,661.54% -453.85% 2,215.38% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.65 10.75 11.37 12.26 11.80 13.51 13.54 -14.80%
  QoQ % -0.93% -5.45% -7.26% 3.90% -12.66% -0.22% -
  Horiz. % 78.66% 79.39% 83.97% 90.55% 87.15% 99.78% 100.00%
EPS -8.83 -2.08 -1.90 -1.66 0.53 -1.84 -0.08 2,207.59%
  QoQ % -324.52% -9.47% -14.46% -413.21% 128.80% -2,200.00% -
  Horiz. % 11,037.50% 2,600.00% 2,375.00% 2,075.00% -662.50% 2,300.00% 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 0.5200 0.5600 0.7100 0.7700 0.9000 0.6400 0.6300 -12.02%
  QoQ % -7.14% -21.13% -7.79% -14.44% 40.62% 1.59% -
  Horiz. % 82.54% 88.89% 112.70% 122.22% 142.86% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.13 9.22 9.75 10.51 10.09 11.58 10.89 -11.10%
  QoQ % -0.98% -5.44% -7.23% 4.16% -12.87% 6.34% -
  Horiz. % 83.84% 84.66% 89.53% 96.51% 92.65% 106.34% 100.00%
EPS -7.57 -1.78 -1.63 -1.42 0.45 -1.58 -0.06 2,422.96%
  QoQ % -325.28% -9.20% -14.79% -415.56% 128.48% -2,533.33% -
  Horiz. % 12,616.67% 2,966.67% 2,716.67% 2,366.67% -750.00% 2,633.33% 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 0.4460 0.4800 0.6091 0.6598 0.7696 0.5484 0.5064 -8.13%
  QoQ % -7.08% -21.20% -7.68% -14.27% 40.34% 8.29% -
  Horiz. % 88.07% 94.79% 120.28% 130.29% 151.97% 108.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.7500 0.8800 0.5700 0.4850 0.4250 0.4350 0.4550 -
P/RPS 7.04 8.18 5.01 3.96 3.60 3.22 3.36 63.81%
  QoQ % -13.94% 63.27% 26.52% 10.00% 11.80% -4.17% -
  Horiz. % 209.52% 243.45% 149.11% 117.86% 107.14% 95.83% 100.00%
P/EPS -8.50 -42.31 -30.00 -29.22 80.19 -23.64 -568.75 -93.95%
  QoQ % 79.91% -41.03% -2.67% -136.44% 439.21% 95.84% -
  Horiz. % 1.49% 7.44% 5.27% 5.14% -14.10% 4.16% 100.00%
EY -11.76 -2.36 -3.33 -3.42 1.25 -4.23 -0.18 1,526.28%
  QoQ % -398.31% 29.13% 2.63% -373.60% 129.55% -2,250.00% -
  Horiz. % 6,533.33% 1,311.11% 1,850.00% 1,900.00% -694.44% 2,350.00% 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 1.44 1.57 0.80 0.63 0.47 0.68 0.72 58.81%
  QoQ % -8.28% 96.25% 26.98% 34.04% -30.88% -5.56% -
  Horiz. % 200.00% 218.06% 111.11% 87.50% 65.28% 94.44% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 25/02/14 28/11/13 -
Price 0.7800 0.8100 0.8800 0.4950 0.4950 0.4200 0.4950 -
P/RPS 7.32 7.53 7.74 4.04 4.19 3.11 3.66 58.81%
  QoQ % -2.79% -2.71% 91.58% -3.58% 34.73% -15.03% -
  Horiz. % 200.00% 205.74% 211.48% 110.38% 114.48% 84.97% 100.00%
P/EPS -8.84 -38.94 -46.32 -29.82 93.40 -22.83 -618.75 -94.13%
  QoQ % 77.30% 15.93% -55.33% -131.93% 509.11% 96.31% -
  Horiz. % 1.43% 6.29% 7.49% 4.82% -15.09% 3.69% 100.00%
EY -11.31 -2.57 -2.16 -3.35 1.07 -4.38 -0.16 1,614.04%
  QoQ % -340.08% -18.98% 35.52% -413.08% 124.43% -2,637.50% -
  Horiz. % 7,068.75% 1,606.25% 1,350.00% 2,093.75% -668.75% 2,737.50% 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 1.50 1.45 1.24 0.64 0.55 0.66 0.79 53.40%
  QoQ % 3.45% 16.94% 93.75% 16.36% -16.67% -16.46% -
  Horiz. % 189.87% 183.54% 156.96% 81.01% 69.62% 83.54% 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.
 


 

332  324  534  1019 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 VELESTO 0.315+0.01 
 IMPIANA 0.055-0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers