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 - 254,635
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.83 22.77 22.83 23.39 24.38 24.01 23.86 -5.77%
  QoQ % -4.13% -0.26% -2.39% -4.06% 1.54% 0.63% -
  Horiz. % 91.49% 95.43% 95.68% 98.03% 102.18% 100.63% 100.00%
EPS -1.32 -0.53 -1.24 0.65 0.47 0.50 0.84 -
  QoQ % -149.06% 57.26% -290.77% 38.30% -6.00% -40.48% -
  Horiz. % -157.14% -63.10% -147.62% 77.38% 55.95% 59.52% 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 0.3345 0.3901 0.2780 0.2567 0.2532 0.2390 0.2430 23.82%
  QoQ % -14.25% 40.32% 8.30% 1.38% 5.94% -1.65% -
  Horiz. % 137.65% 160.53% 114.40% 105.64% 104.20% 98.35% 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.
 


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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS