Highlights

[VERSATL] QoQ TTM Result on 2012-12-31 [#0]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
31-Dec-2012
Profit Trend QoQ -     146.69%    YoY -     128.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 59,557 62,069 61,126 60,756 57,312 54,443 54,047 6.68%
  QoQ % -4.05% 1.54% 0.61% 6.01% 5.27% 0.73% -
  Horiz. % 110.19% 114.84% 113.10% 112.41% 106.04% 100.73% 100.00%
PBT 457 466 523 1,400 -4,175 -5,928 -6,673 -
  QoQ % -1.93% -10.90% -62.64% 133.53% 29.57% 11.16% -
  Horiz. % -6.85% -6.98% -7.84% -20.98% 62.57% 88.84% 100.00%
Tax 1,206 742 743 743 -415 -421 -421 -
  QoQ % 62.53% -0.13% 0.00% 279.04% 1.43% 0.00% -
  Horiz. % -286.46% -176.25% -176.48% -176.48% 98.57% 100.00% 100.00%
NP 1,663 1,208 1,266 2,143 -4,590 -6,349 -7,094 -
  QoQ % 37.67% -4.58% -40.92% 146.69% 27.71% 10.50% -
  Horiz. % -23.44% -17.03% -17.85% -30.21% 64.70% 89.50% 100.00%
NP to SH 1,663 1,208 1,266 2,143 -4,590 -6,349 -7,094 -
  QoQ % 37.67% -4.58% -40.92% 146.69% 27.71% 10.50% -
  Horiz. % -23.44% -17.03% -17.85% -30.21% 64.70% 89.50% 100.00%
Tax Rate -263.89 % -159.23 % -142.07 % -53.07 % - % - % - % -
  QoQ % -65.73% -12.08% -167.70% 0.00% 0.00% 0.00% -
  Horiz. % 497.25% 300.04% 267.70% 100.00% - - -
Total Cost 57,894 60,861 59,860 58,613 61,902 60,792 61,141 -3.57%
  QoQ % -4.88% 1.67% 2.13% -5.31% 1.83% -0.57% -
  Horiz. % 94.69% 99.54% 97.90% 95.87% 101.24% 99.43% 100.00%
Net Worth 65,362 64,482 60,846 61,888 49,408 50,522 49,359 20.57%
  QoQ % 1.36% 5.97% -1.68% 25.26% -2.21% 2.36% -
  Horiz. % 132.42% 130.64% 123.27% 125.38% 100.10% 102.36% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 65,362 64,482 60,846 61,888 49,408 50,522 49,359 20.57%
  QoQ % 1.36% 5.97% -1.68% 25.26% -2.21% 2.36% -
  Horiz. % 132.42% 130.64% 123.27% 125.38% 100.10% 102.36% 100.00%
NOSH 103,750 111,176 110,630 110,515 109,795 112,272 109,687 -3.64%
  QoQ % -6.68% 0.49% 0.10% 0.66% -2.21% 2.36% -
  Horiz. % 94.59% 101.36% 100.86% 100.76% 100.10% 102.36% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.79 % 1.95 % 2.07 % 3.53 % -8.01 % -11.66 % -13.13 % -
  QoQ % 43.08% -5.80% -41.36% 144.07% 31.30% 11.20% -
  Horiz. % -21.25% -14.85% -15.77% -26.88% 61.01% 88.80% 100.00%
ROE 2.54 % 1.87 % 2.08 % 3.46 % -9.29 % -12.57 % -14.37 % -
  QoQ % 35.83% -10.10% -39.88% 137.24% 26.09% 12.53% -
  Horiz. % -17.68% -13.01% -14.47% -24.08% 64.65% 87.47% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.40 55.83 55.25 54.97 52.20 48.49 49.27 10.71%
  QoQ % 2.81% 1.05% 0.51% 5.31% 7.65% -1.58% -
  Horiz. % 116.50% 113.31% 112.14% 111.57% 105.95% 98.42% 100.00%
EPS 1.60 1.09 1.14 1.94 -4.18 -5.65 -6.47 -
  QoQ % 46.79% -4.39% -41.24% 146.41% 26.02% 12.67% -
  Horiz. % -24.73% -16.85% -17.62% -29.98% 64.61% 87.33% 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 0.6300 0.5800 0.5500 0.5600 0.4500 0.4500 0.4500 25.12%
  QoQ % 8.62% 5.45% -1.79% 24.44% 0.00% 0.00% -
  Horiz. % 140.00% 128.89% 122.22% 124.44% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.39 24.38 24.01 23.86 22.51 21.38 21.23 6.67%
  QoQ % -4.06% 1.54% 0.63% 6.00% 5.29% 0.71% -
  Horiz. % 110.17% 114.84% 113.09% 112.39% 106.03% 100.71% 100.00%
EPS 0.65 0.47 0.50 0.84 -1.80 -2.49 -2.79 -
  QoQ % 38.30% -6.00% -40.48% 146.67% 27.71% 10.75% -
  Horiz. % -23.30% -16.85% -17.92% -30.11% 64.52% 89.25% 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 0.2567 0.2532 0.2390 0.2430 0.1940 0.1984 0.1938 20.59%
  QoQ % 1.38% 5.94% -1.65% 25.26% -2.22% 2.37% -
  Horiz. % 132.46% 130.65% 123.32% 125.39% 100.10% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4550 0.4000 0.2500 0.2300 0.2500 0.2800 0.3100 -
P/RPS 0.79 0.72 0.45 0.42 0.48 0.58 0.63 16.27%
  QoQ % 9.72% 60.00% 7.14% -12.50% -17.24% -7.94% -
  Horiz. % 125.40% 114.29% 71.43% 66.67% 76.19% 92.06% 100.00%
P/EPS 28.39 36.81 21.85 11.86 -5.98 -4.95 -4.79 -
  QoQ % -22.87% 68.47% 84.23% 298.33% -20.81% -3.34% -
  Horiz. % -592.69% -768.48% -456.16% -247.60% 124.84% 103.34% 100.00%
EY 3.52 2.72 4.58 8.43 -16.72 -20.20 -20.86 -
  QoQ % 29.41% -40.61% -45.67% 150.42% 17.23% 3.16% -
  Horiz. % -16.87% -13.04% -21.96% -40.41% 80.15% 96.84% 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 0.72 0.69 0.45 0.41 0.56 0.62 0.69 2.88%
  QoQ % 4.35% 53.33% 9.76% -26.79% -9.68% -10.14% -
  Horiz. % 104.35% 100.00% 65.22% 59.42% 81.16% 89.86% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 23/05/12 -
Price 0.4950 0.4050 0.4350 0.2100 0.2400 0.2600 0.2800 -
P/RPS 0.86 0.73 0.79 0.38 0.46 0.54 0.57 31.51%
  QoQ % 17.81% -7.59% 107.89% -17.39% -14.81% -5.26% -
  Horiz. % 150.88% 128.07% 138.60% 66.67% 80.70% 94.74% 100.00%
P/EPS 30.88 37.27 38.01 10.83 -5.74 -4.60 -4.33 -
  QoQ % -17.15% -1.95% 250.97% 288.68% -24.78% -6.24% -
  Horiz. % -713.16% -860.74% -877.83% -250.12% 132.56% 106.24% 100.00%
EY 3.24 2.68 2.63 9.23 -17.42 -21.75 -23.10 -
  QoQ % 20.90% 1.90% -71.51% 152.99% 19.91% 5.84% -
  Horiz. % -14.03% -11.60% -11.39% -39.96% 75.41% 94.16% 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 0.79 0.70 0.79 0.38 0.53 0.58 0.62 17.51%
  QoQ % 12.86% -11.39% 107.89% -28.30% -8.62% -6.45% -
  Horiz. % 127.42% 112.90% 127.42% 61.29% 85.48% 93.55% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS