Highlights

[VERSATL] QoQ Quarter Result on 2012-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     91.11%    YoY -     47.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,380 16,562 15,011 12,803 12,936 13,693 14,615 7.86%
  QoQ % -1.10% 10.33% 17.25% -1.03% -5.53% -6.31% -
  Horiz. % 112.08% 113.32% 102.71% 87.60% 88.51% 93.69% 100.00%
PBT 2,042 -538 247 -351 -3,533 -2,291 -498 -
  QoQ % 479.55% -317.81% 170.37% 90.07% -54.21% -360.04% -
  Horiz. % -410.04% 108.03% -49.60% 70.48% 709.44% 460.04% 100.00%
Tax 743 0 0 0 -415 -6 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6,816.67% 0.00% -
  Horiz. % -12,383.33% -0.00% -0.00% -0.00% 6,916.67% 100.00% -
NP 2,785 -538 247 -351 -3,948 -2,297 -498 -
  QoQ % 617.66% -317.81% 170.37% 91.11% -71.88% -361.24% -
  Horiz. % -559.24% 108.03% -49.60% 70.48% 792.77% 461.24% 100.00%
NP to SH 2,785 -538 247 -351 -3,948 -2,297 -498 -
  QoQ % 617.66% -317.81% 170.37% 91.11% -71.88% -361.24% -
  Horiz. % -559.24% 108.03% -49.60% 70.48% 792.77% 461.24% 100.00%
Tax Rate -36.39 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 13,595 17,100 14,764 13,154 16,884 15,990 15,113 -6.78%
  QoQ % -20.50% 15.82% 12.24% -22.09% 5.59% 5.80% -
  Horiz. % 89.96% 113.15% 97.69% 87.04% 111.72% 105.80% 100.00%
Net Worth 61,888 49,408 50,522 49,359 48,646 50,799 53,119 10.67%
  QoQ % 25.26% -2.21% 2.36% 1.47% -4.24% -4.37% -
  Horiz. % 116.51% 93.01% 95.11% 92.92% 91.58% 95.63% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 61,888 49,408 50,522 49,359 48,646 50,799 53,119 10.67%
  QoQ % 25.26% -2.21% 2.36% 1.47% -4.24% -4.37% -
  Horiz. % 116.51% 93.01% 95.11% 92.92% 91.58% 95.63% 100.00%
NOSH 110,515 109,795 112,272 109,687 110,560 110,432 110,666 -0.09%
  QoQ % 0.66% -2.21% 2.36% -0.79% 0.12% -0.21% -
  Horiz. % 99.86% 99.21% 101.45% 99.12% 99.90% 99.79% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.00 % -3.25 % 1.65 % -2.74 % -30.52 % -16.77 % -3.41 % -
  QoQ % 623.08% -296.97% 160.22% 91.02% -81.99% -391.79% -
  Horiz. % -498.53% 95.31% -48.39% 80.35% 895.01% 491.79% 100.00%
ROE 4.50 % -1.09 % 0.49 % -0.71 % -8.12 % -4.52 % -0.94 % -
  QoQ % 512.84% -322.45% 169.01% 91.26% -79.65% -380.85% -
  Horiz. % -478.72% 115.96% -52.13% 75.53% 863.83% 480.85% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.82 15.08 13.37 11.67 11.70 12.40 13.21 7.93%
  QoQ % -1.72% 12.79% 14.57% -0.26% -5.65% -6.13% -
  Horiz. % 112.19% 114.16% 101.21% 88.34% 88.57% 93.87% 100.00%
EPS 2.52 -0.49 0.22 -0.32 -3.57 -2.08 -0.45 -
  QoQ % 614.29% -322.73% 168.75% 91.04% -71.63% -362.22% -
  Horiz. % -560.00% 108.89% -48.89% 71.11% 793.33% 462.22% 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 0.5600 0.4500 0.4500 0.4500 0.4400 0.4600 0.4800 10.77%
  QoQ % 24.44% 0.00% 0.00% 2.27% -4.35% -4.17% -
  Horiz. % 116.67% 93.75% 93.75% 93.75% 91.67% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.69 12.83 11.63 9.92 10.02 10.61 11.32 7.88%
  QoQ % -1.09% 10.32% 17.24% -1.00% -5.56% -6.27% -
  Horiz. % 112.10% 113.34% 102.74% 87.63% 88.52% 93.73% 100.00%
EPS 2.16 -0.42 0.19 -0.27 -3.06 -1.78 -0.39 -
  QoQ % 614.29% -321.05% 170.37% 91.18% -71.91% -356.41% -
  Horiz. % -553.85% 107.69% -48.72% 69.23% 784.62% 456.41% 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 0.4795 0.3828 0.3914 0.3824 0.3769 0.3936 0.4116 10.66%
  QoQ % 25.26% -2.20% 2.35% 1.46% -4.24% -4.37% -
  Horiz. % 116.50% 93.00% 95.09% 92.91% 91.57% 95.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2300 0.2500 0.2800 0.3100 0.4300 0.1000 0.1200 -
P/RPS 1.55 1.66 2.09 2.66 3.68 0.81 0.91 42.39%
  QoQ % -6.63% -20.57% -21.43% -27.72% 354.32% -10.99% -
  Horiz. % 170.33% 182.42% 229.67% 292.31% 404.40% 89.01% 100.00%
P/EPS 9.13 -51.02 127.27 -96.88 -12.04 -4.81 -26.67 -
  QoQ % 117.89% -140.09% 231.37% -704.65% -150.31% 81.96% -
  Horiz. % -34.23% 191.30% -477.20% 363.25% 45.14% 18.04% 100.00%
EY 10.96 -1.96 0.79 -1.03 -8.30 -20.80 -3.75 -
  QoQ % 659.18% -348.10% 176.70% 87.59% 60.10% -454.67% -
  Horiz. % -292.27% 52.27% -21.07% 27.47% 221.33% 554.67% 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 0.41 0.56 0.62 0.69 0.98 0.22 0.25 38.86%
  QoQ % -26.79% -9.68% -10.14% -29.59% 345.45% -12.00% -
  Horiz. % 164.00% 224.00% 248.00% 276.00% 392.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 28/08/12 23/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.2100 0.2400 0.2600 0.2800 0.3500 0.2900 0.1200 -
P/RPS 1.42 1.59 1.94 2.40 2.99 2.34 0.91 34.35%
  QoQ % -10.69% -18.04% -19.17% -19.73% 27.78% 157.14% -
  Horiz. % 156.04% 174.73% 213.19% 263.74% 328.57% 257.14% 100.00%
P/EPS 8.33 -48.98 118.18 -87.50 -9.80 -13.94 -26.67 -
  QoQ % 117.01% -141.45% 235.06% -792.86% 29.70% 47.73% -
  Horiz. % -31.23% 183.65% -443.12% 328.08% 36.75% 52.27% 100.00%
EY 12.00 -2.04 0.85 -1.14 -10.20 -7.17 -3.75 -
  QoQ % 688.24% -340.00% 174.56% 88.82% -42.26% -91.20% -
  Horiz. % -320.00% 54.40% -22.67% 30.40% 272.00% 191.20% 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 0.38 0.53 0.58 0.62 0.80 0.63 0.25 32.03%
  QoQ % -28.30% -8.62% -6.45% -22.50% 26.98% 152.00% -
  Horiz. % 152.00% 212.00% 232.00% 248.00% 320.00% 252.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers