Highlights

[VERSATL] QoQ Quarter Result on 2013-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -143.92%    YoY -     84.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,563 13,027 14,947 14,050 15,954 13,173 16,380 -11.85%
  QoQ % 4.11% -12.85% 6.38% -11.93% 21.11% -19.58% -
  Horiz. % 82.80% 79.53% 91.25% 85.78% 97.40% 80.42% 100.00%
PBT -1,836 923 -2,039 -547 190 -1,228 2,042 -
  QoQ % -298.92% 145.27% -272.76% -387.89% 115.47% -160.14% -
  Horiz. % -89.91% 45.20% -99.85% -26.79% 9.30% -60.14% 100.00%
Tax 0 -338 4 464 -1 0 743 -
  QoQ % 0.00% -8,550.00% -99.14% 46,500.00% 0.00% 0.00% -
  Horiz. % 0.00% -45.49% 0.54% 62.45% -0.13% 0.00% 100.00%
NP -1,836 585 -2,035 -83 189 -1,228 2,785 -
  QoQ % -413.85% 128.75% -2,351.81% -143.92% 115.39% -144.09% -
  Horiz. % -65.92% 21.01% -73.07% -2.98% 6.79% -44.09% 100.00%
NP to SH -1,836 585 -2,035 -83 189 -1,228 2,785 -
  QoQ % -413.85% 128.75% -2,351.81% -143.92% 115.39% -144.09% -
  Horiz. % -65.92% 21.01% -73.07% -2.98% 6.79% -44.09% 100.00%
Tax Rate - % 36.62 % - % - % 0.53 % - % -36.39 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -100.63% 0.00% 0.00% -1.46% 0.00% 100.00%
Total Cost 15,399 12,442 16,982 14,133 15,765 14,401 13,595 8.69%
  QoQ % 23.77% -26.73% 20.16% -10.35% 9.47% 5.93% -
  Horiz. % 113.27% 91.52% 124.91% 103.96% 115.96% 105.93% 100.00%
Net Worth 85,163 99,339 70,782 65,362 64,482 60,846 61,888 23.79%
  QoQ % -14.27% 40.34% 8.29% 1.36% 5.97% -1.68% -
  Horiz. % 137.61% 160.51% 114.37% 105.61% 104.19% 98.32% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 85,163 99,339 70,782 65,362 64,482 60,846 61,888 23.79%
  QoQ % -14.27% 40.34% 8.29% 1.36% 5.97% -1.68% -
  Horiz. % 137.61% 160.51% 114.37% 105.61% 104.19% 98.32% 100.00%
NOSH 110,602 110,377 110,597 103,750 111,176 110,630 110,515 0.05%
  QoQ % 0.20% -0.20% 6.60% -6.68% 0.49% 0.10% -
  Horiz. % 100.08% 99.87% 100.07% 93.88% 100.60% 100.10% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -13.54 % 4.49 % -13.61 % -0.59 % 1.18 % -9.32 % 17.00 % -
  QoQ % -401.56% 132.99% -2,206.78% -150.00% 112.66% -154.82% -
  Horiz. % -79.65% 26.41% -80.06% -3.47% 6.94% -54.82% 100.00%
ROE -2.16 % 0.59 % -2.88 % -0.13 % 0.29 % -2.02 % 4.50 % -
  QoQ % -466.10% 120.49% -2,115.38% -144.83% 114.36% -144.89% -
  Horiz. % -48.00% 13.11% -64.00% -2.89% 6.44% -44.89% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.26 11.80 13.51 13.54 14.35 11.91 14.82 -11.91%
  QoQ % 3.90% -12.66% -0.22% -5.64% 20.49% -19.64% -
  Horiz. % 82.73% 79.62% 91.16% 91.36% 96.83% 80.36% 100.00%
EPS -1.66 0.53 -1.84 -0.08 0.17 -1.11 2.52 -
  QoQ % -413.21% 128.80% -2,200.00% -147.06% 115.32% -144.05% -
  Horiz. % -65.87% 21.03% -73.02% -3.17% 6.75% -44.05% 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 0.7700 0.9000 0.6400 0.6300 0.5800 0.5500 0.5600 23.72%
  QoQ % -14.44% 40.62% 1.59% 8.62% 5.45% -1.79% -
  Horiz. % 137.50% 160.71% 114.29% 112.50% 103.57% 98.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.55 9.18 10.53 9.90 11.24 9.28 11.54 -11.89%
  QoQ % 4.03% -12.82% 6.36% -11.92% 21.12% -19.58% -
  Horiz. % 82.76% 79.55% 91.25% 85.79% 97.40% 80.42% 100.00%
EPS -1.29 0.41 -1.43 -0.06 0.13 -0.86 1.96 -
  QoQ % -414.63% 128.67% -2,283.33% -146.15% 115.12% -143.88% -
  Horiz. % -65.82% 20.92% -72.96% -3.06% 6.63% -43.88% 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 0.5998 0.6997 0.4985 0.4604 0.4542 0.4286 0.4359 23.78%
  QoQ % -14.28% 40.36% 8.28% 1.37% 5.97% -1.67% -
  Horiz. % 137.60% 160.52% 114.36% 105.62% 104.20% 98.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4850 0.4250 0.4350 0.4550 0.4000 0.2500 0.2300 -
P/RPS 3.96 3.60 3.22 3.36 2.79 0.00 1.55 87.21%
  QoQ % 10.00% 11.80% -4.17% 20.43% 0.00% 0.00% -
  Horiz. % 255.48% 232.26% 207.74% 216.77% 180.00% 0.00% 100.00%
P/EPS -29.22 80.19 -23.64 -568.75 235.29 0.00 9.13 -
  QoQ % -136.44% 439.21% 95.84% -341.72% 0.00% 0.00% -
  Horiz. % -320.04% 878.31% -258.93% -6,229.46% 2,577.11% 0.00% 100.00%
EY -3.42 1.25 -4.23 -0.18 0.43 0.00 10.96 -
  QoQ % -373.60% 129.55% -2,250.00% -141.86% 0.00% 0.00% -
  Horiz. % -31.20% 11.41% -38.59% -1.64% 3.92% 0.00% 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 0.63 0.47 0.68 0.72 0.69 0.00 0.41 33.26%
  QoQ % 34.04% -30.88% -5.56% 4.35% 0.00% 0.00% -
  Horiz. % 153.66% 114.63% 165.85% 175.61% 168.29% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.4950 0.4950 0.4200 0.4950 0.4050 0.4350 0.2100 -
P/RPS 4.04 4.19 3.11 3.66 2.82 0.00 1.42 101.17%
  QoQ % -3.58% 34.73% -15.03% 29.79% 0.00% 0.00% -
  Horiz. % 284.51% 295.07% 219.01% 257.75% 198.59% 0.00% 100.00%
P/EPS -29.82 93.40 -22.83 -618.75 238.24 0.00 8.33 -
  QoQ % -131.93% 509.11% 96.31% -359.72% 0.00% 0.00% -
  Horiz. % -357.98% 1,121.25% -274.07% -7,427.97% 2,860.02% 0.00% 100.00%
EY -3.35 1.07 -4.38 -0.16 0.42 0.00 12.00 -
  QoQ % -413.08% 124.43% -2,637.50% -138.10% 0.00% 0.00% -
  Horiz. % -27.92% 8.92% -36.50% -1.33% 3.50% 0.00% 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 0.64 0.55 0.66 0.79 0.70 0.00 0.38 41.69%
  QoQ % 16.36% -16.67% -16.46% 12.86% 0.00% 0.00% -
  Horiz. % 168.42% 144.74% 173.68% 207.89% 184.21% 0.00% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers