Highlights

[VERSATL] QoQ TTM 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 -     37.67%    YoY -     136.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 55,587 57,978 58,124 59,557 62,069 61,126 60,756 -5.77%
  QoQ % -4.12% -0.25% -2.41% -4.05% 1.54% 0.61% -
  Horiz. % 91.49% 95.43% 95.67% 98.03% 102.16% 100.61% 100.00%
PBT -3,499 -1,473 -3,624 457 466 523 1,400 -
  QoQ % -137.54% 59.35% -893.00% -1.93% -10.90% -62.64% -
  Horiz. % -249.93% -105.21% -258.86% 32.64% 33.29% 37.36% 100.00%
Tax 130 129 467 1,206 742 743 743 -68.82%
  QoQ % 0.78% -72.38% -61.28% 62.53% -0.13% 0.00% -
  Horiz. % 17.50% 17.36% 62.85% 162.31% 99.87% 100.00% 100.00%
NP -3,369 -1,344 -3,157 1,663 1,208 1,266 2,143 -
  QoQ % -150.67% 57.43% -289.84% 37.67% -4.58% -40.92% -
  Horiz. % -157.21% -62.72% -147.32% 77.60% 56.37% 59.08% 100.00%
NP to SH -3,369 -1,344 -3,157 1,663 1,208 1,266 2,143 -
  QoQ % -150.67% 57.43% -289.84% 37.67% -4.58% -40.92% -
  Horiz. % -157.21% -62.72% -147.32% 77.60% 56.37% 59.08% 100.00%
Tax Rate - % - % - % -263.89 % -159.23 % -142.07 % -53.07 % -
  QoQ % 0.00% 0.00% 0.00% -65.73% -12.08% -167.70% -
  Horiz. % 0.00% 0.00% 0.00% 497.25% 300.04% 267.70% 100.00%
Total Cost 58,956 59,322 61,281 57,894 60,861 59,860 58,613 0.39%
  QoQ % -0.62% -3.20% 5.85% -4.88% 1.67% 2.13% -
  Horiz. % 100.59% 101.21% 104.55% 98.77% 103.84% 102.13% 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 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
30/06/14 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 -6.06 % -2.32 % -5.43 % 2.79 % 1.95 % 2.07 % 3.53 % -
  QoQ % -161.21% 57.27% -294.62% 43.08% -5.80% -41.36% -
  Horiz. % -171.67% -65.72% -153.82% 79.04% 55.24% 58.64% 100.00%
ROE -3.96 % -1.35 % -4.46 % 2.54 % 1.87 % 2.08 % 3.46 % -
  QoQ % -193.33% 69.73% -275.59% 35.83% -10.10% -39.88% -
  Horiz. % -114.45% -39.02% -128.90% 73.41% 54.05% 60.12% 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 50.26 52.53 52.55 57.40 55.83 55.25 54.97 -5.81%
  QoQ % -4.32% -0.04% -8.45% 2.81% 1.05% 0.51% -
  Horiz. % 91.43% 95.56% 95.60% 104.42% 101.56% 100.51% 100.00%
EPS -3.05 -1.22 -2.85 1.60 1.09 1.14 1.94 -
  QoQ % -150.00% 57.19% -278.12% 46.79% -4.39% -41.24% -
  Horiz. % -157.22% -62.89% -146.91% 82.47% 56.19% 58.76% 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 39.15 40.84 40.94 41.95 43.72 43.05 42.79 -5.77%
  QoQ % -4.14% -0.24% -2.41% -4.05% 1.56% 0.61% -
  Horiz. % 91.49% 95.44% 95.68% 98.04% 102.17% 100.61% 100.00%
EPS -2.37 -0.95 -2.22 1.17 0.85 0.89 1.51 -
  QoQ % -149.47% 57.21% -289.74% 37.65% -4.49% -41.06% -
  Horiz. % -156.95% -62.91% -147.02% 77.48% 56.29% 58.94% 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 0.97 0.81 0.83 0.79 0.72 0.45 0.42 74.99%
  QoQ % 19.75% -2.41% 5.06% 9.72% 60.00% 7.14% -
  Horiz. % 230.95% 192.86% 197.62% 188.10% 171.43% 107.14% 100.00%
P/EPS -15.92 -34.90 -15.24 28.39 36.81 21.85 11.86 -
  QoQ % 54.38% -129.00% -153.68% -22.87% 68.47% 84.23% -
  Horiz. % -134.23% -294.27% -128.50% 239.38% 310.37% 184.23% 100.00%
EY -6.28 -2.87 -6.56 3.52 2.72 4.58 8.43 -
  QoQ % -118.82% 56.25% -286.36% 29.41% -40.61% -45.67% -
  Horiz. % -74.50% -34.05% -77.82% 41.76% 32.27% 54.33% 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 0.45 0.41 33.26%
  QoQ % 34.04% -30.88% -5.56% 4.35% 53.33% 9.76% -
  Horiz. % 153.66% 114.63% 165.85% 175.61% 168.29% 109.76% 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 0.98 0.94 0.80 0.86 0.73 0.79 0.38 88.39%
  QoQ % 4.26% 17.50% -6.98% 17.81% -7.59% 107.89% -
  Horiz. % 257.89% 247.37% 210.53% 226.32% 192.11% 207.89% 100.00%
P/EPS -16.25 -40.65 -14.71 30.88 37.27 38.01 10.83 -
  QoQ % 60.02% -176.34% -147.64% -17.15% -1.95% 250.97% -
  Horiz. % -150.05% -375.35% -135.83% 285.13% 344.14% 350.97% 100.00%
EY -6.15 -2.46 -6.80 3.24 2.68 2.63 9.23 -
  QoQ % -150.00% 63.82% -309.88% 20.90% 1.90% -71.51% -
  Horiz. % -66.63% -26.65% -73.67% 35.10% 29.04% 28.49% 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 0.79 0.38 41.69%
  QoQ % 16.36% -16.67% -16.46% 12.86% -11.39% 107.89% -
  Horiz. % 168.42% 144.74% 173.68% 207.89% 184.21% 207.89% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers