Highlights

[VERSATL] QoQ Quarter Result on 2013-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -2,351.81%    YoY -     -173.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 12,591 13,563 13,027 14,947 14,050 15,954 13,173 -2.96%
  QoQ % -7.17% 4.11% -12.85% 6.38% -11.93% 21.11% -
  Horiz. % 95.58% 102.96% 98.89% 113.47% 106.66% 121.11% 100.00%
PBT -2,104 -1,836 923 -2,039 -547 190 -1,228 43.14%
  QoQ % -14.60% -298.92% 145.27% -272.76% -387.89% 115.47% -
  Horiz. % 171.34% 149.51% -75.16% 166.04% 44.54% -15.47% 100.00%
Tax 0 0 -338 4 464 -1 0 -
  QoQ % 0.00% 0.00% -8,550.00% -99.14% 46,500.00% 0.00% -
  Horiz. % -0.00% -0.00% 33,800.00% -400.00% -46,400.00% 100.00% -
NP -2,104 -1,836 585 -2,035 -83 189 -1,228 43.14%
  QoQ % -14.60% -413.85% 128.75% -2,351.81% -143.92% 115.39% -
  Horiz. % 171.34% 149.51% -47.64% 165.72% 6.76% -15.39% 100.00%
NP to SH -2,104 -1,836 585 -2,035 -83 189 -1,228 43.14%
  QoQ % -14.60% -413.85% 128.75% -2,351.81% -143.92% 115.39% -
  Horiz. % 171.34% 149.51% -47.64% 165.72% 6.76% -15.39% 100.00%
Tax Rate - % - % 36.62 % - % - % 0.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 6,909.43% 0.00% 0.00% 100.00% -
Total Cost 14,695 15,399 12,442 16,982 14,133 15,765 14,401 1.36%
  QoQ % -4.57% 23.77% -26.73% 20.16% -10.35% 9.47% -
  Horiz. % 102.04% 106.93% 86.40% 117.92% 98.14% 109.47% 100.00%
Net Worth 78,623 85,163 99,339 70,782 65,362 64,482 60,846 18.62%
  QoQ % -7.68% -14.27% 40.34% 8.29% 1.36% 5.97% -
  Horiz. % 129.21% 139.96% 163.26% 116.33% 107.42% 105.97% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 78,623 85,163 99,339 70,782 65,362 64,482 60,846 18.62%
  QoQ % -7.68% -14.27% 40.34% 8.29% 1.36% 5.97% -
  Horiz. % 129.21% 139.96% 163.26% 116.33% 107.42% 105.97% 100.00%
NOSH 110,736 110,602 110,377 110,597 103,750 111,176 110,630 0.06%
  QoQ % 0.12% 0.20% -0.20% 6.60% -6.68% 0.49% -
  Horiz. % 100.10% 99.97% 99.77% 99.97% 93.78% 100.49% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -16.71 % -13.54 % 4.49 % -13.61 % -0.59 % 1.18 % -9.32 % 47.53%
  QoQ % -23.41% -401.56% 132.99% -2,206.78% -150.00% 112.66% -
  Horiz. % 179.29% 145.28% -48.18% 146.03% 6.33% -12.66% 100.00%
ROE -2.68 % -2.16 % 0.59 % -2.88 % -0.13 % 0.29 % -2.02 % 20.72%
  QoQ % -24.07% -466.10% 120.49% -2,115.38% -144.83% 114.36% -
  Horiz. % 132.67% 106.93% -29.21% 142.57% 6.44% -14.36% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.37 12.26 11.80 13.51 13.54 14.35 11.91 -3.04%
  QoQ % -7.26% 3.90% -12.66% -0.22% -5.64% 20.49% -
  Horiz. % 95.47% 102.94% 99.08% 113.43% 113.69% 120.49% 100.00%
EPS -1.90 -1.66 0.53 -1.84 -0.08 0.17 -1.11 43.05%
  QoQ % -14.46% -413.21% 128.80% -2,200.00% -147.06% 115.32% -
  Horiz. % 171.17% 149.55% -47.75% 165.77% 7.21% -15.32% 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 0.7100 0.7700 0.9000 0.6400 0.6300 0.5800 0.5500 18.54%
  QoQ % -7.79% -14.44% 40.62% 1.59% 8.62% 5.45% -
  Horiz. % 129.09% 140.00% 163.64% 116.36% 114.55% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.75 10.51 10.09 11.58 10.89 12.36 10.21 -3.02%
  QoQ % -7.23% 4.16% -12.87% 6.34% -11.89% 21.06% -
  Horiz. % 95.49% 102.94% 98.82% 113.42% 106.66% 121.06% 100.00%
EPS -1.63 -1.42 0.45 -1.58 -0.06 0.15 -0.95 43.27%
  QoQ % -14.79% -415.56% 128.48% -2,533.33% -140.00% 115.79% -
  Horiz. % 171.58% 149.47% -47.37% 166.32% 6.32% -15.79% 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 0.6091 0.6598 0.7696 0.5484 0.5064 0.4996 0.4714 18.61%
  QoQ % -7.68% -14.27% 40.34% 8.29% 1.36% 5.98% -
  Horiz. % 129.21% 139.97% 163.26% 116.33% 107.42% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.5700 0.4850 0.4250 0.4350 0.4550 0.4000 0.2500 -
P/RPS 5.01 3.96 3.60 3.22 3.36 2.79 0.00 -
  QoQ % 26.52% 10.00% 11.80% -4.17% 20.43% 0.00% -
  Horiz. % 179.57% 141.94% 129.03% 115.41% 120.43% 100.00% -
P/EPS -30.00 -29.22 80.19 -23.64 -568.75 235.29 0.00 -
  QoQ % -2.67% -136.44% 439.21% 95.84% -341.72% 0.00% -
  Horiz. % -12.75% -12.42% 34.08% -10.05% -241.72% 100.00% -
EY -3.33 -3.42 1.25 -4.23 -0.18 0.43 0.00 -
  QoQ % 2.63% -373.60% 129.55% -2,250.00% -141.86% 0.00% -
  Horiz. % -774.42% -795.35% 290.70% -983.72% -41.86% 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 0.80 0.63 0.47 0.68 0.72 0.69 0.00 -
  QoQ % 26.98% 34.04% -30.88% -5.56% 4.35% 0.00% -
  Horiz. % 115.94% 91.30% 68.12% 98.55% 104.35% 100.00% -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.8800 0.4950 0.4950 0.4200 0.4950 0.4050 0.4350 -
P/RPS 7.74 4.04 4.19 3.11 3.66 2.82 0.00 -
  QoQ % 91.58% -3.58% 34.73% -15.03% 29.79% 0.00% -
  Horiz. % 274.47% 143.26% 148.58% 110.28% 129.79% 100.00% -
P/EPS -46.32 -29.82 93.40 -22.83 -618.75 238.24 0.00 -
  QoQ % -55.33% -131.93% 509.11% 96.31% -359.72% 0.00% -
  Horiz. % -19.44% -12.52% 39.20% -9.58% -259.72% 100.00% -
EY -2.16 -3.35 1.07 -4.38 -0.16 0.42 0.00 -
  QoQ % 35.52% -413.08% 124.43% -2,637.50% -138.10% 0.00% -
  Horiz. % -514.29% -797.62% 254.76% -1,042.86% -38.10% 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 1.24 0.64 0.55 0.66 0.79 0.70 0.00 -
  QoQ % 93.75% 16.36% -16.67% -16.46% 12.86% 0.00% -
  Horiz. % 177.14% 91.43% 78.57% 94.29% 112.86% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers