Highlights

[VERSATL] YoY Annualized Quarter Result on 2013-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 49,752 45,288 54,252 0 51,212 54,164 56,928 -2.13%
  YoY % 9.86% -16.52% 0.00% 0.00% -5.45% -4.86% -
  Horiz. % 87.39% 79.55% 95.30% 0.00% 89.96% 95.14% 100.00%
PBT -3,320 -8,956 -7,344 0 -1,404 -2,680 -1,872 9.59%
  YoY % 62.93% -21.95% 0.00% 0.00% 47.61% -43.16% -
  Horiz. % 177.35% 478.42% 392.31% -0.00% 75.00% 143.16% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -3,320 -8,956 -7,344 0 -1,404 -2,680 -1,872 9.59%
  YoY % 62.93% -21.95% 0.00% 0.00% 47.61% -43.16% -
  Horiz. % 177.35% 478.42% 392.31% -0.00% 75.00% 143.16% 100.00%
NP to SH -3,320 -8,956 -7,344 0 -1,404 -2,680 -1,872 9.59%
  YoY % 62.93% -21.95% 0.00% 0.00% 47.61% -43.16% -
  Horiz. % 177.35% 478.42% 392.31% -0.00% 75.00% 143.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 53,072 54,244 61,596 0 52,616 56,844 58,800 -1.63%
  YoY % -2.16% -11.94% 0.00% 0.00% -7.44% -3.33% -
  Horiz. % 90.26% 92.25% 104.76% 0.00% 89.48% 96.67% 100.00%
Net Worth 42,241 55,149 85,163 64,108 49,359 53,819 54,600 -4.02%
  YoY % -23.40% -35.24% 32.84% 29.88% -8.29% -1.43% -
  Horiz. % 77.37% 101.01% 155.98% 117.41% 90.40% 98.57% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 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
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 42,241 55,149 85,163 64,108 49,359 53,819 54,600 -4.02%
  YoY % -23.40% -35.24% 32.84% 29.88% -8.29% -1.43% -
  Horiz. % 77.37% 101.01% 155.98% 117.41% 90.40% 98.57% 100.00%
NOSH 117,338 117,338 110,602 110,531 109,687 109,836 111,428 0.83%
  YoY % 0.00% 6.09% 0.06% 0.77% -0.14% -1.43% -
  Horiz. % 105.30% 105.30% 99.26% 99.20% 98.44% 98.57% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.67 % -19.78 % -13.54 % - % -2.74 % -4.95 % -3.29 % 11.96%
  YoY % 66.28% -46.09% 0.00% 0.00% 44.65% -50.46% -
  Horiz. % 202.74% 601.22% 411.55% 0.00% 83.28% 150.46% 100.00%
ROE -7.86 % -16.24 % -8.62 % - % -2.84 % -4.98 % -3.43 % 14.18%
  YoY % 51.60% -88.40% 0.00% 0.00% 42.97% -45.19% -
  Horiz. % 229.15% 473.47% 251.31% 0.00% 82.80% 145.19% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.40 38.60 49.05 - 46.69 49.31 51.09 -2.94%
  YoY % 9.84% -21.30% 0.00% 0.00% -5.31% -3.48% -
  Horiz. % 82.99% 75.55% 96.01% 0.00% 91.39% 96.52% 100.00%
EPS -2.84 -7.64 -6.64 0.00 -1.28 -2.44 -1.68 8.76%
  YoY % 62.83% -15.06% 0.00% 0.00% 47.54% -45.24% -
  Horiz. % 169.05% 454.76% 395.24% -0.00% 76.19% 145.24% 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 0.3600 0.4700 0.7700 0.5800 0.4500 0.4900 0.4900 -4.81%
  YoY % -23.40% -38.96% 32.76% 28.89% -8.16% 0.00% -
  Horiz. % 73.47% 95.92% 157.14% 118.37% 91.84% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.04 31.90 38.21 - 36.07 38.15 40.10 -2.13%
  YoY % 9.84% -16.51% 0.00% 0.00% -5.45% -4.86% -
  Horiz. % 87.38% 79.55% 95.29% 0.00% 89.95% 95.14% 100.00%
EPS -2.34 -6.31 -5.17 0.00 -0.99 -1.89 -1.32 9.59%
  YoY % 62.92% -22.05% 0.00% 0.00% 47.62% -43.18% -
  Horiz. % 177.27% 478.03% 391.67% -0.00% 75.00% 143.18% 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 0.2975 0.3884 0.5998 0.4515 0.3477 0.3791 0.3846 -4.02%
  YoY % -23.40% -35.25% 32.85% 29.85% -8.28% -1.43% -
  Horiz. % 77.35% 100.99% 155.95% 117.39% 90.41% 98.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 31/03/11 31/03/10 -
Price 1.2500 0.7650 0.4850 0.4000 0.3100 0.1700 0.1700 -
P/RPS 2.95 1.98 0.99 0.00 0.66 0.34 0.33 41.94%
  YoY % 48.99% 100.00% 0.00% 0.00% 94.12% 3.03% -
  Horiz. % 893.94% 600.00% 300.00% 0.00% 200.00% 103.03% 100.00%
P/EPS -44.18 -10.02 -7.30 0.00 -24.22 -6.97 -10.12 26.57%
  YoY % -340.92% -37.26% 0.00% 0.00% -247.49% 31.13% -
  Horiz. % 436.56% 99.01% 72.13% -0.00% 239.33% 68.87% 100.00%
EY -2.26 -9.98 -13.69 0.00 -4.13 -14.35 -9.88 -21.01%
  YoY % 77.35% 27.10% 0.00% 0.00% 71.22% -45.24% -
  Horiz. % 22.87% 101.01% 138.56% -0.00% 41.80% 145.24% 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 3.47 1.63 0.63 0.69 0.69 0.35 0.35 44.30%
  YoY % 112.88% 158.73% -8.70% 0.00% 97.14% 0.00% -
  Horiz. % 991.43% 465.71% 180.00% 197.14% 197.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/08/16 26/08/15 27/08/14 29/08/13 23/05/12 27/05/11 26/05/10 -
Price 1.0400 0.8200 0.4950 0.4050 0.2800 0.1250 0.1600 -
P/RPS 2.45 2.12 1.01 0.00 0.60 0.25 0.31 39.17%
  YoY % 15.57% 109.90% 0.00% 0.00% 140.00% -19.35% -
  Horiz. % 790.32% 683.87% 325.81% 0.00% 193.55% 80.65% 100.00%
P/EPS -36.76 -10.74 -7.45 0.00 -21.88 -5.12 -9.52 24.11%
  YoY % -242.27% -44.16% 0.00% 0.00% -327.34% 46.22% -
  Horiz. % 386.13% 112.82% 78.26% -0.00% 229.83% 53.78% 100.00%
EY -2.72 -9.31 -13.41 0.00 -4.57 -19.52 -10.50 -19.42%
  YoY % 70.78% 30.57% 0.00% 0.00% 76.59% -85.90% -
  Horiz. % 25.90% 88.67% 127.71% -0.00% 43.52% 185.90% 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 2.89 1.74 0.64 0.70 0.62 0.26 0.33 41.47%
  YoY % 66.09% 171.88% -8.57% 12.90% 138.46% -21.21% -
  Horiz. % 875.76% 527.27% 193.94% 212.12% 187.88% 78.79% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers