Highlights

[VERSATL] QoQ Quarter Result on 2012-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -317.81%    YoY -     76.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 15,954 13,173 16,380 16,562 15,011 12,803 12,936 15.02%
  QoQ % 21.11% -19.58% -1.10% 10.33% 17.25% -1.03% -
  Horiz. % 123.33% 101.83% 126.62% 128.03% 116.04% 98.97% 100.00%
PBT 190 -1,228 2,042 -538 247 -351 -3,533 -
  QoQ % 115.47% -160.14% 479.55% -317.81% 170.37% 90.07% -
  Horiz. % -5.38% 34.76% -57.80% 15.23% -6.99% 9.93% 100.00%
Tax -1 0 743 0 0 0 -415 -98.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.24% -0.00% -179.04% -0.00% -0.00% -0.00% 100.00%
NP 189 -1,228 2,785 -538 247 -351 -3,948 -
  QoQ % 115.39% -144.09% 617.66% -317.81% 170.37% 91.11% -
  Horiz. % -4.79% 31.10% -70.54% 13.63% -6.26% 8.89% 100.00%
NP to SH 189 -1,228 2,785 -538 247 -351 -3,948 -
  QoQ % 115.39% -144.09% 617.66% -317.81% 170.37% 91.11% -
  Horiz. % -4.79% 31.10% -70.54% 13.63% -6.26% 8.89% 100.00%
Tax Rate 0.53 % - % -36.39 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.46% 0.00% 100.00% - - - -
Total Cost 15,765 14,401 13,595 17,100 14,764 13,154 16,884 -4.47%
  QoQ % 9.47% 5.93% -20.50% 15.82% 12.24% -22.09% -
  Horiz. % 93.37% 85.29% 80.52% 101.28% 87.44% 77.91% 100.00%
Net Worth 64,482 60,846 61,888 49,408 50,522 49,359 48,646 20.69%
  QoQ % 5.97% -1.68% 25.26% -2.21% 2.36% 1.47% -
  Horiz. % 132.55% 125.08% 127.22% 101.57% 103.86% 101.47% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 64,482 60,846 61,888 49,408 50,522 49,359 48,646 20.69%
  QoQ % 5.97% -1.68% 25.26% -2.21% 2.36% 1.47% -
  Horiz. % 132.55% 125.08% 127.22% 101.57% 103.86% 101.47% 100.00%
NOSH 111,176 110,630 110,515 109,795 112,272 109,687 110,560 0.37%
  QoQ % 0.49% 0.10% 0.66% -2.21% 2.36% -0.79% -
  Horiz. % 100.56% 100.06% 99.96% 99.31% 101.55% 99.21% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.18 % -9.32 % 17.00 % -3.25 % 1.65 % -2.74 % -30.52 % -
  QoQ % 112.66% -154.82% 623.08% -296.97% 160.22% 91.02% -
  Horiz. % -3.87% 30.54% -55.70% 10.65% -5.41% 8.98% 100.00%
ROE 0.29 % -2.02 % 4.50 % -1.09 % 0.49 % -0.71 % -8.12 % -
  QoQ % 114.36% -144.89% 512.84% -322.45% 169.01% 91.26% -
  Horiz. % -3.57% 24.88% -55.42% 13.42% -6.03% 8.74% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.35 11.91 14.82 15.08 13.37 11.67 11.70 14.59%
  QoQ % 20.49% -19.64% -1.72% 12.79% 14.57% -0.26% -
  Horiz. % 122.65% 101.79% 126.67% 128.89% 114.27% 99.74% 100.00%
EPS 0.17 -1.11 2.52 -0.49 0.22 -0.32 -3.57 -
  QoQ % 115.32% -144.05% 614.29% -322.73% 168.75% 91.04% -
  Horiz. % -4.76% 31.09% -70.59% 13.73% -6.16% 8.96% 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 0.5800 0.5500 0.5600 0.4500 0.4500 0.4500 0.4400 20.24%
  QoQ % 5.45% -1.79% 24.44% 0.00% 0.00% 2.27% -
  Horiz. % 131.82% 125.00% 127.27% 102.27% 102.27% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.27 5.17 6.43 6.50 5.90 5.03 5.08 15.08%
  QoQ % 21.28% -19.60% -1.08% 10.17% 17.30% -0.98% -
  Horiz. % 123.43% 101.77% 126.57% 127.95% 116.14% 99.02% 100.00%
EPS 0.07 -0.48 1.09 -0.21 0.10 -0.14 -1.55 -
  QoQ % 114.58% -144.04% 619.05% -310.00% 171.43% 90.97% -
  Horiz. % -4.52% 30.97% -70.32% 13.55% -6.45% 9.03% 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 0.2532 0.2390 0.2430 0.1940 0.1984 0.1938 0.1910 20.70%
  QoQ % 5.94% -1.65% 25.26% -2.22% 2.37% 1.47% -
  Horiz. % 132.57% 125.13% 127.23% 101.57% 103.87% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4000 0.2500 0.2300 0.2500 0.2800 0.3100 0.4300 -
P/RPS 2.79 0.00 1.55 1.66 2.09 2.66 3.68 -16.87%
  QoQ % 0.00% 0.00% -6.63% -20.57% -21.43% -27.72% -
  Horiz. % 75.82% 0.00% 42.12% 45.11% 56.79% 72.28% 100.00%
P/EPS 235.29 0.00 9.13 -51.02 127.27 -96.88 -12.04 -
  QoQ % 0.00% 0.00% 117.89% -140.09% 231.37% -704.65% -
  Horiz. % -1,954.24% -0.00% -75.83% 423.75% -1,057.06% 804.65% 100.00%
EY 0.43 0.00 10.96 -1.96 0.79 -1.03 -8.30 -
  QoQ % 0.00% 0.00% 659.18% -348.10% 176.70% 87.59% -
  Horiz. % -5.18% -0.00% -132.05% 23.61% -9.52% 12.41% 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 0.69 0.00 0.41 0.56 0.62 0.69 0.98 -20.87%
  QoQ % 0.00% 0.00% -26.79% -9.68% -10.14% -29.59% -
  Horiz. % 70.41% 0.00% 41.84% 57.14% 63.27% 70.41% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 23/05/12 29/02/12 -
Price 0.4050 0.4350 0.2100 0.2400 0.2600 0.2800 0.3500 -
P/RPS 2.82 0.00 1.42 1.59 1.94 2.40 2.99 -3.83%
  QoQ % 0.00% 0.00% -10.69% -18.04% -19.17% -19.73% -
  Horiz. % 94.31% 0.00% 47.49% 53.18% 64.88% 80.27% 100.00%
P/EPS 238.24 0.00 8.33 -48.98 118.18 -87.50 -9.80 -
  QoQ % 0.00% 0.00% 117.01% -141.45% 235.06% -792.86% -
  Horiz. % -2,431.02% -0.00% -85.00% 499.80% -1,205.92% 892.86% 100.00%
EY 0.42 0.00 12.00 -2.04 0.85 -1.14 -10.20 -
  QoQ % 0.00% 0.00% 688.24% -340.00% 174.56% 88.82% -
  Horiz. % -4.12% -0.00% -117.65% 20.00% -8.33% 11.18% 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 0.70 0.00 0.38 0.53 0.58 0.62 0.80 -8.52%
  QoQ % 0.00% 0.00% -28.30% -8.62% -6.45% -22.50% -
  Horiz. % 87.50% 0.00% 47.50% 66.25% 72.50% 77.50% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS