Highlights

[VERSATL] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     85.19%    YoY -     91.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 44,704 52,308 0 55,628 56,312 60,574 49,308 -1.55%
  YoY % -14.54% 0.00% 0.00% -1.21% -7.04% 22.85% -
  Horiz. % 90.66% 106.08% 0.00% 112.82% 114.20% 122.85% 100.00%
PBT -3,654 -7,878 0 -208 -2,334 -1,072 -2,778 4.48%
  YoY % 53.62% 0.00% 0.00% 91.09% -117.72% 61.41% -
  Horiz. % 131.53% 283.59% -0.00% 7.49% 84.02% 38.59% 100.00%
Tax 7,308 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 3,654 -7,878 0 -208 -2,334 -1,072 -2,778 -
  YoY % 146.38% 0.00% 0.00% 91.09% -117.72% 61.41% -
  Horiz. % -131.53% 283.59% -0.00% 7.49% 84.02% 38.59% 100.00%
NP to SH -3,654 -7,878 0 -208 -2,334 -1,072 -2,778 4.48%
  YoY % 53.62% 0.00% 0.00% 91.09% -117.72% 61.41% -
  Horiz. % 131.53% 283.59% -0.00% 7.49% 84.02% 38.59% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,050 60,186 0 55,836 58,646 61,646 52,086 -3.74%
  YoY % -31.79% 0.00% 0.00% -4.79% -4.87% 18.35% -
  Horiz. % 78.81% 115.55% 0.00% 107.20% 112.59% 118.35% 100.00%
Net Worth 51,629 78,558 70,048 51,999 52,845 54,716 51,811 -0.06%
  YoY % -34.28% 12.15% 34.71% -1.60% -3.42% 5.61% -
  Horiz. % 99.65% 151.62% 135.20% 100.36% 101.99% 105.61% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 51,629 78,558 70,048 51,999 52,845 54,716 51,811 -0.06%
  YoY % -34.28% 12.15% 34.71% -1.60% -3.42% 5.61% -
  Horiz. % 99.65% 151.62% 135.20% 100.36% 101.99% 105.61% 100.00%
NOSH 117,338 110,646 111,188 115,555 110,094 111,666 110,238 1.00%
  YoY % 6.05% -0.49% -3.78% 4.96% -1.41% 1.30% -
  Horiz. % 106.44% 100.37% 100.86% 104.82% 99.87% 101.30% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.17 % -15.06 % - % -0.37 % -4.14 % -1.77 % -5.63 % -
  YoY % 154.25% 0.00% 0.00% 91.06% -133.90% 68.56% -
  Horiz. % -145.12% 267.50% 0.00% 6.57% 73.53% 31.44% 100.00%
ROE -7.08 % -10.03 % - % -0.40 % -4.42 % -1.96 % -5.36 % 4.55%
  YoY % 29.41% 0.00% 0.00% 90.95% -125.51% 63.43% -
  Horiz. % 132.09% 187.13% 0.00% 7.46% 82.46% 36.57% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.10 47.28 - 48.14 51.15 54.25 44.73 -2.53%
  YoY % -19.42% 0.00% 0.00% -5.88% -5.71% 21.28% -
  Horiz. % 85.18% 105.70% 0.00% 107.62% 114.35% 121.28% 100.00%
EPS -3.12 -7.12 0.00 -0.18 -2.12 -0.96 -2.52 3.47%
  YoY % 56.18% 0.00% 0.00% 91.51% -120.83% 61.90% -
  Horiz. % 123.81% 282.54% -0.00% 7.14% 84.13% 38.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4400 0.7100 0.6300 0.4500 0.4800 0.4900 0.4700 -1.05%
  YoY % -38.03% 12.70% 40.00% -6.25% -2.04% 4.26% -
  Horiz. % 93.62% 151.06% 134.04% 95.74% 102.13% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.49 36.84 - 39.18 39.66 42.66 34.73 -1.55%
  YoY % -14.52% 0.00% 0.00% -1.21% -7.03% 22.83% -
  Horiz. % 90.67% 106.08% 0.00% 112.81% 114.20% 122.83% 100.00%
EPS -2.57 -5.55 0.00 -0.15 -1.64 -0.76 -1.96 4.43%
  YoY % 53.69% 0.00% 0.00% 90.85% -115.79% 61.22% -
  Horiz. % 131.12% 283.16% -0.00% 7.65% 83.67% 38.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3636 0.5533 0.4934 0.3662 0.3722 0.3854 0.3649 -0.06%
  YoY % -34.29% 12.14% 34.74% -1.61% -3.43% 5.62% -
  Horiz. % 99.64% 151.63% 135.22% 100.36% 102.00% 105.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.7000 0.5700 0.4550 0.2800 0.1200 0.1600 0.1600 -
P/RPS 1.84 1.21 0.00 0.58 0.23 0.29 0.36 29.80%
  YoY % 52.07% 0.00% 0.00% 152.17% -20.69% -19.44% -
  Horiz. % 511.11% 336.11% 0.00% 161.11% 63.89% 80.56% 100.00%
P/EPS -22.48 -8.01 0.00 -155.56 -5.66 -16.67 -6.35 22.40%
  YoY % -180.65% 0.00% 0.00% -2,648.41% 66.05% -162.52% -
  Horiz. % 354.02% 126.14% -0.00% 2,449.76% 89.13% 262.52% 100.00%
EY -4.45 -12.49 0.00 -0.64 -17.67 -6.00 -15.75 -18.30%
  YoY % 64.37% 0.00% 0.00% 96.38% -194.50% 61.90% -
  Horiz. % 28.25% 79.30% -0.00% 4.06% 112.19% 38.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.59 0.80 0.72 0.62 0.25 0.33 0.34 27.97%
  YoY % 98.75% 11.11% 16.13% 148.00% -24.24% -2.94% -
  Horiz. % 467.65% 235.29% 211.76% 182.35% 73.53% 97.06% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/11/15 27/11/14 28/11/13 28/08/12 25/08/11 08/09/10 26/08/09 -
Price 0.7300 0.8800 0.4950 0.2600 0.1200 0.1400 0.1400 -
P/RPS 1.92 1.86 0.00 0.54 0.23 0.26 0.31 33.85%
  YoY % 3.23% 0.00% 0.00% 134.78% -11.54% -16.13% -
  Horiz. % 619.35% 600.00% 0.00% 174.19% 74.19% 83.87% 100.00%
P/EPS -23.44 -12.36 0.00 -144.44 -5.66 -14.58 -5.56 25.86%
  YoY % -89.64% 0.00% 0.00% -2,451.94% 61.18% -162.23% -
  Horiz. % 421.58% 222.30% -0.00% 2,597.84% 101.80% 262.23% 100.00%
EY -4.27 -8.09 0.00 -0.69 -17.67 -6.86 -18.00 -20.55%
  YoY % 47.22% 0.00% 0.00% 96.10% -157.58% 61.89% -
  Horiz. % 23.72% 44.94% -0.00% 3.83% 98.17% 38.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.66 1.24 0.79 0.58 0.25 0.29 0.30 31.46%
  YoY % 33.87% 56.96% 36.21% 132.00% -13.79% -3.33% -
  Horiz. % 553.33% 413.33% 263.33% 193.33% 83.33% 96.67% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers