Highlights

[VERSATL] QoQ TTM 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 -     27.71%    YoY -     -143.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 62,069 61,126 60,756 57,312 54,443 54,047 54,785 8.69%
  QoQ % 1.54% 0.61% 6.01% 5.27% 0.73% -1.35% -
  Horiz. % 113.30% 111.57% 110.90% 104.61% 99.38% 98.65% 100.00%
PBT 466 523 1,400 -4,175 -5,928 -6,673 -6,992 -
  QoQ % -10.90% -62.64% 133.53% 29.57% 11.16% 4.56% -
  Horiz. % -6.66% -7.48% -20.02% 59.71% 84.78% 95.44% 100.00%
Tax 742 743 743 -415 -421 -421 -421 -
  QoQ % -0.13% 0.00% 279.04% 1.43% 0.00% 0.00% -
  Horiz. % -176.25% -176.48% -176.48% 98.57% 100.00% 100.00% 100.00%
NP 1,208 1,266 2,143 -4,590 -6,349 -7,094 -7,413 -
  QoQ % -4.58% -40.92% 146.69% 27.71% 10.50% 4.30% -
  Horiz. % -16.30% -17.08% -28.91% 61.92% 85.65% 95.70% 100.00%
NP to SH 1,208 1,266 2,143 -4,590 -6,349 -7,094 -7,413 -
  QoQ % -4.58% -40.92% 146.69% 27.71% 10.50% 4.30% -
  Horiz. % -16.30% -17.08% -28.91% 61.92% 85.65% 95.70% 100.00%
Tax Rate -159.23 % -142.07 % -53.07 % - % - % - % - % -
  QoQ % -12.08% -167.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.04% 267.70% 100.00% - - - -
Total Cost 60,861 59,860 58,613 61,902 60,792 61,141 62,198 -1.44%
  QoQ % 1.67% 2.13% -5.31% 1.83% -0.57% -1.70% -
  Horiz. % 97.85% 96.24% 94.24% 99.52% 97.74% 98.30% 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 0 0 0 0 0 0 0 -
  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 1.95 % 2.07 % 3.53 % -8.01 % -11.66 % -13.13 % -13.53 % -
  QoQ % -5.80% -41.36% 144.07% 31.30% 11.20% 2.96% -
  Horiz. % -14.41% -15.30% -26.09% 59.20% 86.18% 97.04% 100.00%
ROE 1.87 % 2.08 % 3.46 % -9.29 % -12.57 % -14.37 % -15.24 % -
  QoQ % -10.10% -39.88% 137.24% 26.09% 12.53% 5.71% -
  Horiz. % -12.27% -13.65% -22.70% 60.96% 82.48% 94.29% 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 55.83 55.25 54.97 52.20 48.49 49.27 49.55 8.29%
  QoQ % 1.05% 0.51% 5.31% 7.65% -1.58% -0.57% -
  Horiz. % 112.67% 111.50% 110.94% 105.35% 97.86% 99.43% 100.00%
EPS 1.09 1.14 1.94 -4.18 -5.65 -6.47 -6.70 -
  QoQ % -4.39% -41.24% 146.41% 26.02% 12.67% 3.43% -
  Horiz. % -16.27% -17.01% -28.96% 62.39% 84.33% 96.57% 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 24.38 24.01 23.86 22.51 21.38 21.23 21.52 8.68%
  QoQ % 1.54% 0.63% 6.00% 5.29% 0.71% -1.35% -
  Horiz. % 113.29% 111.57% 110.87% 104.60% 99.35% 98.65% 100.00%
EPS 0.47 0.50 0.84 -1.80 -2.49 -2.79 -2.91 -
  QoQ % -6.00% -40.48% 146.67% 27.71% 10.75% 4.12% -
  Horiz. % -16.15% -17.18% -28.87% 61.86% 85.57% 95.88% 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 0.2532 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 0.72 0.45 0.42 0.48 0.58 0.63 0.87 -11.86%
  QoQ % 60.00% 7.14% -12.50% -17.24% -7.94% -27.59% -
  Horiz. % 82.76% 51.72% 48.28% 55.17% 66.67% 72.41% 100.00%
P/EPS 36.81 21.85 11.86 -5.98 -4.95 -4.79 -6.41 -
  QoQ % 68.47% 84.23% 298.33% -20.81% -3.34% 25.27% -
  Horiz. % -574.26% -340.87% -185.02% 93.29% 77.22% 74.73% 100.00%
EY 2.72 4.58 8.43 -16.72 -20.20 -20.86 -15.59 -
  QoQ % -40.61% -45.67% 150.42% 17.23% 3.16% -33.80% -
  Horiz. % -17.45% -29.38% -54.07% 107.25% 129.57% 133.80% 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 0.45 0.41 0.56 0.62 0.69 0.98 -20.87%
  QoQ % 53.33% 9.76% -26.79% -9.68% -10.14% -29.59% -
  Horiz. % 70.41% 45.92% 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 0.73 0.79 0.38 0.46 0.54 0.57 0.71 1.87%
  QoQ % -7.59% 107.89% -17.39% -14.81% -5.26% -19.72% -
  Horiz. % 102.82% 111.27% 53.52% 64.79% 76.06% 80.28% 100.00%
P/EPS 37.27 38.01 10.83 -5.74 -4.60 -4.33 -5.22 -
  QoQ % -1.95% 250.97% 288.68% -24.78% -6.24% 17.05% -
  Horiz. % -713.98% -728.16% -207.47% 109.96% 88.12% 82.95% 100.00%
EY 2.68 2.63 9.23 -17.42 -21.75 -23.10 -19.16 -
  QoQ % 1.90% -71.51% 152.99% 19.91% 5.84% -20.56% -
  Horiz. % -13.99% -13.73% -48.17% 90.92% 113.52% 120.56% 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 0.70 0.79 0.38 0.53 0.58 0.62 0.80 -8.52%
  QoQ % -11.39% 107.89% -28.30% -8.62% -6.45% -22.50% -
  Horiz. % 87.50% 98.75% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS