Highlights

[VERSATL] QoQ TTM Result on 2013-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -289.84%    YoY -     -247.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 54,128 55,587 57,978 58,124 59,557 62,069 61,126 -7.78%
  QoQ % -2.62% -4.12% -0.25% -2.41% -4.05% 1.54% -
  Horiz. % 88.55% 90.94% 94.85% 95.09% 97.43% 101.54% 100.00%
PBT -5,056 -3,499 -1,473 -3,624 457 466 523 -
  QoQ % -44.50% -137.54% 59.35% -893.00% -1.93% -10.90% -
  Horiz. % -966.73% -669.02% -281.64% -692.93% 87.38% 89.10% 100.00%
Tax -334 130 129 467 1,206 742 743 -
  QoQ % -356.92% 0.78% -72.38% -61.28% 62.53% -0.13% -
  Horiz. % -44.95% 17.50% 17.36% 62.85% 162.31% 99.87% 100.00%
NP -5,390 -3,369 -1,344 -3,157 1,663 1,208 1,266 -
  QoQ % -59.99% -150.67% 57.43% -289.84% 37.67% -4.58% -
  Horiz. % -425.75% -266.11% -106.16% -249.37% 131.36% 95.42% 100.00%
NP to SH -5,390 -3,369 -1,344 -3,157 1,663 1,208 1,266 -
  QoQ % -59.99% -150.67% 57.43% -289.84% 37.67% -4.58% -
  Horiz. % -425.75% -266.11% -106.16% -249.37% 131.36% 95.42% 100.00%
Tax Rate - % - % - % - % -263.89 % -159.23 % -142.07 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -65.73% -12.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 185.75% 112.08% 100.00%
Total Cost 59,518 58,956 59,322 61,281 57,894 60,861 59,860 -0.38%
  QoQ % 0.95% -0.62% -3.20% 5.85% -4.88% 1.67% -
  Horiz. % 99.43% 98.49% 99.10% 102.37% 96.72% 101.67% 100.00%
Net Worth 78,623 85,163 99,339 70,782 65,362 64,482 60,846 18.62%
  QoQ % -7.68% -14.27% 40.34% 8.29% 1.36% 5.97% -
  Horiz. % 129.21% 139.96% 163.26% 116.33% 107.42% 105.97% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 78,623 85,163 99,339 70,782 65,362 64,482 60,846 18.62%
  QoQ % -7.68% -14.27% 40.34% 8.29% 1.36% 5.97% -
  Horiz. % 129.21% 139.96% 163.26% 116.33% 107.42% 105.97% 100.00%
NOSH 110,736 110,602 110,377 110,597 103,750 111,176 110,630 0.06%
  QoQ % 0.12% 0.20% -0.20% 6.60% -6.68% 0.49% -
  Horiz. % 100.10% 99.97% 99.77% 99.97% 93.78% 100.49% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -9.96 % -6.06 % -2.32 % -5.43 % 2.79 % 1.95 % 2.07 % -
  QoQ % -64.36% -161.21% 57.27% -294.62% 43.08% -5.80% -
  Horiz. % -481.16% -292.75% -112.08% -262.32% 134.78% 94.20% 100.00%
ROE -6.86 % -3.96 % -1.35 % -4.46 % 2.54 % 1.87 % 2.08 % -
  QoQ % -73.23% -193.33% 69.73% -275.59% 35.83% -10.10% -
  Horiz. % -329.81% -190.38% -64.90% -214.42% 122.12% 89.90% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.88 50.26 52.53 52.55 57.40 55.83 55.25 -7.84%
  QoQ % -2.75% -4.32% -0.04% -8.45% 2.81% 1.05% -
  Horiz. % 88.47% 90.97% 95.08% 95.11% 103.89% 101.05% 100.00%
EPS -4.87 -3.05 -1.22 -2.85 1.60 1.09 1.14 -
  QoQ % -59.67% -150.00% 57.19% -278.12% 46.79% -4.39% -
  Horiz. % -427.19% -267.54% -107.02% -250.00% 140.35% 95.61% 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 0.7100 0.7700 0.9000 0.6400 0.6300 0.5800 0.5500 18.54%
  QoQ % -7.79% -14.44% 40.62% 1.59% 8.62% 5.45% -
  Horiz. % 129.09% 140.00% 163.64% 116.36% 114.55% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.12 39.15 40.84 40.94 41.95 43.72 43.05 -7.78%
  QoQ % -2.63% -4.14% -0.24% -2.41% -4.05% 1.56% -
  Horiz. % 88.55% 90.94% 94.87% 95.10% 97.44% 101.56% 100.00%
EPS -3.80 -2.37 -0.95 -2.22 1.17 0.85 0.89 -
  QoQ % -60.34% -149.47% 57.21% -289.74% 37.65% -4.49% -
  Horiz. % -426.97% -266.29% -106.74% -249.44% 131.46% 95.51% 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 0.5538 0.5998 0.6997 0.4985 0.4604 0.4542 0.4286 18.61%
  QoQ % -7.67% -14.28% 40.36% 8.28% 1.37% 5.97% -
  Horiz. % 129.21% 139.94% 163.25% 116.31% 107.42% 105.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.5700 0.4850 0.4250 0.4350 0.4550 0.4000 0.2500 -
P/RPS 1.17 0.97 0.81 0.83 0.79 0.72 0.45 88.97%
  QoQ % 20.62% 19.75% -2.41% 5.06% 9.72% 60.00% -
  Horiz. % 260.00% 215.56% 180.00% 184.44% 175.56% 160.00% 100.00%
P/EPS -11.71 -15.92 -34.90 -15.24 28.39 36.81 21.85 -
  QoQ % 26.44% 54.38% -129.00% -153.68% -22.87% 68.47% -
  Horiz. % -53.59% -72.86% -159.73% -69.75% 129.93% 168.47% 100.00%
EY -8.54 -6.28 -2.87 -6.56 3.52 2.72 4.58 -
  QoQ % -35.99% -118.82% 56.25% -286.36% 29.41% -40.61% -
  Horiz. % -186.46% -137.12% -62.66% -143.23% 76.86% 59.39% 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 0.80 0.63 0.47 0.68 0.72 0.69 0.45 46.70%
  QoQ % 26.98% 34.04% -30.88% -5.56% 4.35% 53.33% -
  Horiz. % 177.78% 140.00% 104.44% 151.11% 160.00% 153.33% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.8800 0.4950 0.4950 0.4200 0.4950 0.4050 0.4350 -
P/RPS 1.80 0.98 0.94 0.80 0.86 0.73 0.79 73.07%
  QoQ % 83.67% 4.26% 17.50% -6.98% 17.81% -7.59% -
  Horiz. % 227.85% 124.05% 118.99% 101.27% 108.86% 92.41% 100.00%
P/EPS -18.08 -16.25 -40.65 -14.71 30.88 37.27 38.01 -
  QoQ % -11.26% 60.02% -176.34% -147.64% -17.15% -1.95% -
  Horiz. % -47.57% -42.75% -106.95% -38.70% 81.24% 98.05% 100.00%
EY -5.53 -6.15 -2.46 -6.80 3.24 2.68 2.63 -
  QoQ % 10.08% -150.00% 63.82% -309.88% 20.90% 1.90% -
  Horiz. % -210.27% -233.84% -93.54% -258.56% 123.19% 101.90% 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 1.24 0.64 0.55 0.66 0.79 0.70 0.79 35.02%
  QoQ % 93.75% 16.36% -16.67% -16.46% 12.86% -11.39% -
  Horiz. % 156.96% 81.01% 69.62% 83.54% 100.00% 88.61% 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.
 


 

202  431  477  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.065-0.005 
 BARAKAH 0.075-0.01 
 VC-PA 0.065-0.01 
 PHB 0.0250.00 
 IMPIANA 0.04-0.005 
 LAMBO-WB 0.010.00 
 ARMADA 0.1950.00 
 NIHSIN-WB 0.06-0.01 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
Partners & Brokers