Highlights

[VERSATL] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -311.54%    YoY -     81.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 44,122 50,734 0 59,168 55,798 58,133 50,780 -2.22%
  YoY % -13.03% 0.00% 0.00% 6.04% -4.02% 14.48% -
  Horiz. % 86.89% 99.91% 0.00% 116.52% 109.88% 114.48% 100.00%
PBT -900 -8,321 0 -856 -4,610 -1,800 -2,156 -13.04%
  YoY % 89.18% 0.00% 0.00% 81.43% -156.15% 16.51% -
  Horiz. % 41.74% 385.96% -0.00% 39.70% 213.85% 83.49% 100.00%
Tax 0 0 0 0 -9 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP -900 -8,321 0 -856 -4,620 -1,800 -2,156 -13.04%
  YoY % 89.18% 0.00% 0.00% 81.47% -156.67% 16.51% -
  Horiz. % 41.74% 385.96% -0.00% 39.70% 214.29% 83.49% 100.00%
NP to SH -900 -8,321 0 -856 -4,620 -1,800 -2,156 -13.04%
  YoY % 89.18% 0.00% 0.00% 81.47% -156.67% 16.51% -
  Horiz. % 41.74% 385.96% -0.00% 39.70% 214.29% 83.49% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 45,022 59,055 0 60,024 60,418 59,933 52,936 -2.56%
  YoY % -23.76% 0.00% 0.00% -0.65% 0.81% 13.22% -
  Horiz. % 85.05% 111.56% 0.00% 113.39% 114.14% 113.22% 100.00%
Net Worth 51,629 61,967 70,916 49,810 50,923 53,114 50,946 0.21%
  YoY % -16.68% -12.62% 42.37% -2.19% -4.13% 4.26% -
  Horiz. % 101.34% 121.63% 139.20% 97.77% 99.95% 104.26% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 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
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 51,629 61,967 70,916 49,810 50,923 53,114 50,946 0.21%
  YoY % -16.68% -12.62% 42.37% -2.19% -4.13% 4.26% -
  Horiz. % 101.34% 121.63% 139.20% 97.77% 99.95% 104.26% 100.00%
NOSH 117,338 110,656 110,806 110,689 110,702 110,655 110,753 0.93%
  YoY % 6.04% -0.14% 0.11% -0.01% 0.04% -0.09% -
  Horiz. % 105.95% 99.91% 100.05% 99.94% 99.95% 99.91% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -2.04 % -16.40 % - % -1.45 % -8.28 % -3.10 % -4.25 % -11.07%
  YoY % 87.56% 0.00% 0.00% 82.49% -167.10% 27.06% -
  Horiz. % 48.00% 385.88% 0.00% 34.12% 194.82% 72.94% 100.00%
ROE -1.74 % -13.43 % - % -1.72 % -9.07 % -3.39 % -4.23 % -13.24%
  YoY % 87.04% 0.00% 0.00% 81.04% -167.55% 19.86% -
  Horiz. % 41.13% 317.49% 0.00% 40.66% 214.42% 80.14% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.60 45.85 - 53.45 50.40 52.54 45.85 -3.12%
  YoY % -17.99% 0.00% 0.00% 6.05% -4.07% 14.59% -
  Horiz. % 82.01% 100.00% 0.00% 116.58% 109.92% 114.59% 100.00%
EPS -0.77 -7.52 0.00 -0.77 -4.17 -1.63 -1.95 -13.80%
  YoY % 89.76% 0.00% 0.00% 81.53% -155.83% 16.41% -
  Horiz. % 39.49% 385.64% -0.00% 39.49% 213.85% 83.59% 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 0.5600 0.6400 0.4500 0.4600 0.4800 0.4600 -0.71%
  YoY % -21.43% -12.50% 42.22% -2.17% -4.17% 4.35% -
  Horiz. % 95.65% 121.74% 139.13% 97.83% 100.00% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.33 19.92 - 23.24 21.91 22.83 19.94 -2.22%
  YoY % -13.00% 0.00% 0.00% 6.07% -4.03% 14.49% -
  Horiz. % 86.91% 99.90% 0.00% 116.55% 109.88% 114.49% 100.00%
EPS -0.35 -3.27 0.00 -0.34 -1.81 -0.71 -0.85 -13.23%
  YoY % 89.30% 0.00% 0.00% 81.22% -154.93% 16.47% -
  Horiz. % 41.18% 384.71% -0.00% 40.00% 212.94% 83.53% 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 0.2028 0.2434 0.2785 0.1956 0.2000 0.2086 0.2001 0.21%
  YoY % -16.68% -12.60% 42.38% -2.20% -4.12% 4.25% -
  Horiz. % 101.35% 121.64% 139.18% 97.75% 99.95% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.7350 0.8800 0.4350 0.2500 0.1000 0.1400 0.1400 -
P/RPS 1.95 1.92 0.00 0.47 0.20 0.27 0.31 34.18%
  YoY % 1.56% 0.00% 0.00% 135.00% -25.93% -12.90% -
  Horiz. % 629.03% 619.35% 0.00% 151.61% 64.52% 87.10% 100.00%
P/EPS -95.83 -11.70 0.00 -32.33 -2.40 -8.61 -7.19 51.30%
  YoY % -719.06% 0.00% 0.00% -1,247.08% 72.13% -19.75% -
  Horiz. % 1,332.82% 162.73% -0.00% 449.65% 33.38% 119.75% 100.00%
EY -1.04 -8.55 0.00 -3.09 -41.73 -11.62 -13.90 -33.93%
  YoY % 87.84% 0.00% 0.00% 92.60% -259.12% 16.40% -
  Horiz. % 7.48% 61.51% -0.00% 22.23% 300.22% 83.60% 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 1.67 1.57 0.68 0.56 0.22 0.29 0.30 31.58%
  YoY % 6.37% 130.88% 21.43% 154.55% -24.14% -3.33% -
  Horiz. % 556.67% 523.33% 226.67% 186.67% 73.33% 96.67% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/02/16 23/02/15 25/02/14 26/11/12 29/11/11 25/11/10 24/11/09 -
Price 0.7200 0.8100 0.4200 0.2400 0.2900 0.1200 0.2000 -
P/RPS 1.91 1.77 0.00 0.45 0.58 0.23 0.44 26.45%
  YoY % 7.91% 0.00% 0.00% -22.41% 152.17% -47.73% -
  Horiz. % 434.09% 402.27% 0.00% 102.27% 131.82% 52.27% 100.00%
P/EPS -93.87 -10.77 0.00 -31.03 -6.95 -7.38 -10.27 42.44%
  YoY % -771.59% 0.00% 0.00% -346.47% 5.83% 28.14% -
  Horiz. % 914.02% 104.87% -0.00% 302.14% 67.67% 71.86% 100.00%
EY -1.07 -9.28 0.00 -3.22 -14.39 -13.56 -9.73 -29.74%
  YoY % 88.47% 0.00% 0.00% 77.62% -6.12% -39.36% -
  Horiz. % 11.00% 95.38% -0.00% 33.09% 147.89% 139.36% 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 1.64 1.45 0.66 0.53 0.63 0.25 0.43 23.87%
  YoY % 13.10% 119.70% 24.53% -15.87% 152.00% -41.86% -
  Horiz. % 381.40% 337.21% 153.49% 123.26% 146.51% 58.14% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS