Highlights

[VERSATL] YoY Annual (Unaudited) Result on 2013-03-31 [#0]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
31-Mar-2013
Profit Trend YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/14 31/03/13 31/03/13  -   -   -   -  CAGR
Revenue 71,152 60,756 60,756  -   -   -   -  17.11%
  YoY % 17.11% 0.00% - - - - -
  Horiz. % 117.11% 100.00% 100.00% - - - -
PBT -2,701 1,400 1,400  -   -   -   -  -292.93%
  YoY % -292.93% 0.00% - - - - -
  Horiz. % -192.93% 100.00% 100.00% - - - -
Tax 128 743 743  -   -   -   -  -82.77%
  YoY % -82.77% 0.00% - - - - -
  Horiz. % 17.23% 100.00% 100.00% - - - -
NP -2,573 2,143 2,143  -   -   -   -  -220.07%
  YoY % -220.07% 0.00% - - - - -
  Horiz. % -120.07% 100.00% 100.00% - - - -
NP to SH -2,573 2,143 2,143  -   -   -   -  -220.07%
  YoY % -220.07% 0.00% - - - - -
  Horiz. % -120.07% 100.00% 100.00% - - - -
Tax Rate - % -53.07 % -53.07 %  -  %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 0.00% 100.00% 100.00% - - - -
Total Cost 73,725 58,613 58,613  -   -   -   -  25.78%
  YoY % 25.78% 0.00% - - - - -
  Horiz. % 125.78% 100.00% 100.00% - - - -
Net Worth 99,386 61,859 61,859  -   -   -   -  60.66%
  YoY % 60.66% 0.00% - - - - -
  Horiz. % 160.66% 100.00% 100.00% - - - -
Dividend
31/03/14 31/03/13 31/03/13  -   -   -   -  CAGR
Div - - -  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - %  -  %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/13  -   -   -   -  CAGR
Net Worth 99,386 61,859 61,859  -   -   -   -  60.66%
  YoY % 60.66% 0.00% - - - - -
  Horiz. % 160.66% 100.00% 100.00% - - - -
NOSH 110,429 110,463 110,463  -   -   -   -  -0.03%
  YoY % -0.03% 0.00% - - - - -
  Horiz. % 99.97% 100.00% 100.00% - - - -
Ratio Analysis
31/03/14 31/03/13 31/03/13  -   -   -   -  CAGR
NP Margin -3.62 % 3.53 % 3.53 %  -  %  -  %  -  %  -  % -202.55%
  YoY % -202.55% 0.00% - - - - -
  Horiz. % -102.55% 100.00% 100.00% - - - -
ROE -2.59 % 3.46 % 3.46 %  -  %  -  %  -  %  -  % -174.86%
  YoY % -174.86% 0.00% - - - - -
  Horiz. % -74.86% 100.00% 100.00% - - - -
Per Share
31/03/14 31/03/13 31/03/13  -   -   -   -  CAGR
RPS 64.43 55.00 55.00  -   -   -   -  17.15%
  YoY % 17.15% 0.00% - - - - -
  Horiz. % 117.15% 100.00% 100.00% - - - -
EPS -2.33 1.94 1.94  -   -   -   -  -220.10%
  YoY % -220.10% 0.00% - - - - -
  Horiz. % -120.10% 100.00% 100.00% - - - -
DPS 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
NAPS 0.9000 0.5600 0.5600  -   -   -   -  60.71%
  YoY % 60.71% 0.00% - - - - -
  Horiz. % 160.71% 100.00% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 141,979
31/03/14 31/03/13 31/03/13  -   -   -   -  CAGR
RPS 50.11 42.79 42.79  -   -   -   -  17.11%
  YoY % 17.11% 0.00% - - - - -
  Horiz. % 117.11% 100.00% 100.00% - - - -
EPS -1.81 1.51 1.51  -   -   -   -  -219.87%
  YoY % -219.87% 0.00% - - - - -
  Horiz. % -119.87% 100.00% 100.00% - - - -
DPS 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
NAPS 0.7000 0.4357 0.4357  -   -   -   -  60.66%
  YoY % 60.66% 0.00% - - - - -
  Horiz. % 160.66% 100.00% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/13  -   -   -   -  CAGR
Date 31/03/14 29/03/13 29/03/13  -   -   -   -  -
Price 0.4250 0.2500 0.2500  -   -   -   -  -
P/RPS 0.66 0.45 0.45  -   -   -   -  46.67%
  YoY % 46.67% 0.00% - - - - -
  Horiz. % 146.67% 100.00% 100.00% - - - -
P/EPS -18.24 12.92 12.92  -   -   -   -  -241.18%
  YoY % -241.18% 0.00% - - - - -
  Horiz. % -141.18% 100.00% 100.00% - - - -
EY -5.48 7.74 7.74  -   -   -   -  -170.80%
  YoY % -170.80% 0.00% - - - - -
  Horiz. % -70.80% 100.00% 100.00% - - - -
DY 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.45 0.45  -   -   -   -  4.44%
  YoY % 4.44% 0.00% - - - - -
  Horiz. % 104.44% 100.00% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/13  -   -   -   -  CAGR
Date 26/05/14 27/02/13 27/02/13  -   -   -   -  -
Price 0.4950 0.2100 0.2100  -   -   -   -  -
P/RPS 0.77 0.38 0.38  -   -   -   -  102.63%
  YoY % 102.63% 0.00% - - - - -
  Horiz. % 202.63% 100.00% 100.00% - - - -
P/EPS -21.24 10.86 10.86  -   -   -   -  -295.58%
  YoY % -295.58% 0.00% - - - - -
  Horiz. % -195.58% 100.00% 100.00% - - - -
EY -4.71 9.21 9.21  -   -   -   -  -151.14%
  YoY % -151.14% 0.00% - - - - -
  Horiz. % -51.14% 100.00% 100.00% - - - -
DY 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.38 0.38  -   -   -   -  44.74%
  YoY % 44.74% 0.00% - - - - -
  Horiz. % 144.74% 100.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers