Highlights

[VERSATL] QoQ Quarter Result on 2012-12-31 [#0]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
31-Dec-2012
Profit Trend QoQ -     617.66%    YoY -     170.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 14,050 15,954 13,173 16,380 16,562 15,011 12,803 6.39%
  QoQ % -11.93% 21.11% -19.58% -1.10% 10.33% 17.25% -
  Horiz. % 109.74% 124.61% 102.89% 127.94% 129.36% 117.25% 100.00%
PBT -547 190 -1,228 2,042 -538 247 -351 34.38%
  QoQ % -387.89% 115.47% -160.14% 479.55% -317.81% 170.37% -
  Horiz. % 155.84% -54.13% 349.86% -581.77% 153.28% -70.37% 100.00%
Tax 464 -1 0 743 0 0 0 -
  QoQ % 46,500.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.45% -0.13% 0.00% 100.00% - - -
NP -83 189 -1,228 2,785 -538 247 -351 -61.73%
  QoQ % -143.92% 115.39% -144.09% 617.66% -317.81% 170.37% -
  Horiz. % 23.65% -53.85% 349.86% -793.45% 153.28% -70.37% 100.00%
NP to SH -83 189 -1,228 2,785 -538 247 -351 -61.73%
  QoQ % -143.92% 115.39% -144.09% 617.66% -317.81% 170.37% -
  Horiz. % 23.65% -53.85% 349.86% -793.45% 153.28% -70.37% 100.00%
Tax Rate - % 0.53 % - % -36.39 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -1.46% 0.00% 100.00% - - -
Total Cost 14,133 15,765 14,401 13,595 17,100 14,764 13,154 4.90%
  QoQ % -10.35% 9.47% 5.93% -20.50% 15.82% 12.24% -
  Horiz. % 107.44% 119.85% 109.48% 103.35% 130.00% 112.24% 100.00%
Net Worth 65,362 64,482 60,846 61,888 49,408 50,522 49,359 20.57%
  QoQ % 1.36% 5.97% -1.68% 25.26% -2.21% 2.36% -
  Horiz. % 132.42% 130.64% 123.27% 125.38% 100.10% 102.36% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 65,362 64,482 60,846 61,888 49,408 50,522 49,359 20.57%
  QoQ % 1.36% 5.97% -1.68% 25.26% -2.21% 2.36% -
  Horiz. % 132.42% 130.64% 123.27% 125.38% 100.10% 102.36% 100.00%
NOSH 103,750 111,176 110,630 110,515 109,795 112,272 109,687 -3.64%
  QoQ % -6.68% 0.49% 0.10% 0.66% -2.21% 2.36% -
  Horiz. % 94.59% 101.36% 100.86% 100.76% 100.10% 102.36% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.59 % 1.18 % -9.32 % 17.00 % -3.25 % 1.65 % -2.74 % -64.04%
  QoQ % -150.00% 112.66% -154.82% 623.08% -296.97% 160.22% -
  Horiz. % 21.53% -43.07% 340.15% -620.44% 118.61% -60.22% 100.00%
ROE -0.13 % 0.29 % -2.02 % 4.50 % -1.09 % 0.49 % -0.71 % -67.72%
  QoQ % -144.83% 114.36% -144.89% 512.84% -322.45% 169.01% -
  Horiz. % 18.31% -40.85% 284.51% -633.80% 153.52% -69.01% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.54 14.35 11.91 14.82 15.08 13.37 11.67 10.41%
  QoQ % -5.64% 20.49% -19.64% -1.72% 12.79% 14.57% -
  Horiz. % 116.02% 122.96% 102.06% 126.99% 129.22% 114.57% 100.00%
EPS -0.08 0.17 -1.11 2.52 -0.49 0.22 -0.32 -60.28%
  QoQ % -147.06% 115.32% -144.05% 614.29% -322.73% 168.75% -
  Horiz. % 25.00% -53.12% 346.88% -787.50% 153.13% -68.75% 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 0.6300 0.5800 0.5500 0.5600 0.4500 0.4500 0.4500 25.12%
  QoQ % 8.62% 5.45% -1.79% 24.44% 0.00% 0.00% -
  Horiz. % 140.00% 128.89% 122.22% 124.44% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.52 6.27 5.17 6.43 6.50 5.90 5.03 6.39%
  QoQ % -11.96% 21.28% -19.60% -1.08% 10.17% 17.30% -
  Horiz. % 109.74% 124.65% 102.78% 127.83% 129.22% 117.30% 100.00%
EPS -0.03 0.07 -0.48 1.09 -0.21 0.10 -0.14 -64.16%
  QoQ % -142.86% 114.58% -144.04% 619.05% -310.00% 171.43% -
  Horiz. % 21.43% -50.00% 342.86% -778.57% 150.00% -71.43% 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 0.2567 0.2532 0.2390 0.2430 0.1940 0.1984 0.1938 20.59%
  QoQ % 1.38% 5.94% -1.65% 25.26% -2.22% 2.37% -
  Horiz. % 132.46% 130.65% 123.32% 125.39% 100.10% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4550 0.4000 0.2500 0.2300 0.2500 0.2800 0.3100 -
P/RPS 3.36 2.79 0.00 1.55 1.66 2.09 2.66 16.84%
  QoQ % 20.43% 0.00% 0.00% -6.63% -20.57% -21.43% -
  Horiz. % 126.32% 104.89% 0.00% 58.27% 62.41% 78.57% 100.00%
P/EPS -568.75 235.29 0.00 9.13 -51.02 127.27 -96.88 225.08%
  QoQ % -341.72% 0.00% 0.00% 117.89% -140.09% 231.37% -
  Horiz. % 587.07% -242.87% -0.00% -9.42% 52.66% -131.37% 100.00%
EY -0.18 0.43 0.00 10.96 -1.96 0.79 -1.03 -68.71%
  QoQ % -141.86% 0.00% 0.00% 659.18% -348.10% 176.70% -
  Horiz. % 17.48% -41.75% -0.00% -1,064.08% 190.29% -76.70% 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 0.72 0.69 0.00 0.41 0.56 0.62 0.69 2.88%
  QoQ % 4.35% 0.00% 0.00% -26.79% -9.68% -10.14% -
  Horiz. % 104.35% 100.00% 0.00% 59.42% 81.16% 89.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 23/05/12 -
Price 0.4950 0.4050 0.4350 0.2100 0.2400 0.2600 0.2800 -
P/RPS 3.66 2.82 0.00 1.42 1.59 1.94 2.40 32.46%
  QoQ % 29.79% 0.00% 0.00% -10.69% -18.04% -19.17% -
  Horiz. % 152.50% 117.50% 0.00% 59.17% 66.25% 80.83% 100.00%
P/EPS -618.75 238.24 0.00 8.33 -48.98 118.18 -87.50 267.98%
  QoQ % -359.72% 0.00% 0.00% 117.01% -141.45% 235.06% -
  Horiz. % 707.14% -272.27% -0.00% -9.52% 55.98% -135.06% 100.00%
EY -0.16 0.42 0.00 12.00 -2.04 0.85 -1.14 -72.96%
  QoQ % -138.10% 0.00% 0.00% 688.24% -340.00% 174.56% -
  Horiz. % 14.04% -36.84% -0.00% -1,052.63% 178.95% -74.56% 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 0.79 0.70 0.00 0.38 0.53 0.58 0.62 17.51%
  QoQ % 12.86% 0.00% 0.00% -28.30% -8.62% -6.45% -
  Horiz. % 127.42% 112.90% 0.00% 61.29% 85.48% 93.55% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS