Highlights

[VERSATL] YoY Annualized Quarter Result on 2013-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 46,580 44,704 52,308 0 55,628 56,312 60,574 -4.11%
  YoY % 4.20% -14.54% 0.00% 0.00% -1.21% -7.04% -
  Horiz. % 76.90% 73.80% 86.35% 0.00% 91.83% 92.96% 100.00%
PBT -3,242 -3,654 -7,878 0 -208 -2,334 -1,072 19.35%
  YoY % 11.28% 53.62% 0.00% 0.00% 91.09% -117.72% -
  Horiz. % 302.43% 340.86% 734.89% -0.00% 19.40% 217.72% 100.00%
Tax 0 7,308 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NP -3,242 3,654 -7,878 0 -208 -2,334 -1,072 19.35%
  YoY % -188.72% 146.38% 0.00% 0.00% 91.09% -117.72% -
  Horiz. % 302.43% -340.86% 734.89% -0.00% 19.40% 217.72% 100.00%
NP to SH -3,242 -3,654 -7,878 0 -208 -2,334 -1,072 19.35%
  YoY % 11.28% 53.62% 0.00% 0.00% 91.09% -117.72% -
  Horiz. % 302.43% 340.86% 734.89% -0.00% 19.40% 217.72% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,822 41,050 60,186 0 55,836 58,646 61,646 -3.35%
  YoY % 21.37% -31.79% 0.00% 0.00% -4.79% -4.87% -
  Horiz. % 80.82% 66.59% 97.63% 0.00% 90.58% 95.13% 100.00%
Net Worth 43,415 51,629 78,558 70,048 51,999 52,845 54,716 -3.63%
  YoY % -15.91% -34.28% 12.15% 34.71% -1.60% -3.42% -
  Horiz. % 79.35% 94.36% 143.57% 128.02% 95.04% 96.58% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 43,415 51,629 78,558 70,048 51,999 52,845 54,716 -3.63%
  YoY % -15.91% -34.28% 12.15% 34.71% -1.60% -3.42% -
  Horiz. % 79.35% 94.36% 143.57% 128.02% 95.04% 96.58% 100.00%
NOSH 117,338 117,338 110,646 111,188 115,555 110,094 111,666 0.79%
  YoY % 0.00% 6.05% -0.49% -3.78% 4.96% -1.41% -
  Horiz. % 105.08% 105.08% 99.09% 99.57% 103.48% 98.59% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.96 % 8.17 % -15.06 % - % -0.37 % -4.14 % -1.77 % 24.46%
  YoY % -185.19% 154.25% 0.00% 0.00% 91.06% -133.90% -
  Horiz. % 393.22% -461.58% 850.85% 0.00% 20.90% 233.90% 100.00%
ROE -7.47 % -7.08 % -10.03 % - % -0.40 % -4.42 % -1.96 % 23.84%
  YoY % -5.51% 29.41% 0.00% 0.00% 90.95% -125.51% -
  Horiz. % 381.12% 361.22% 511.73% 0.00% 20.41% 225.51% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.70 38.10 47.28 - 48.14 51.15 54.25 -4.87%
  YoY % 4.20% -19.42% 0.00% 0.00% -5.88% -5.71% -
  Horiz. % 73.18% 70.23% 87.15% 0.00% 88.74% 94.29% 100.00%
EPS -2.76 -3.12 -7.12 0.00 -0.18 -2.12 -0.96 18.38%
  YoY % 11.54% 56.18% 0.00% 0.00% 91.51% -120.83% -
  Horiz. % 287.50% 325.00% 741.67% -0.00% 18.75% 220.83% 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 0.3700 0.4400 0.7100 0.6300 0.4500 0.4800 0.4900 -4.39%
  YoY % -15.91% -38.03% 12.70% 40.00% -6.25% -2.04% -
  Horiz. % 75.51% 89.80% 144.90% 128.57% 91.84% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.81 31.49 36.84 - 39.18 39.66 42.66 -4.11%
  YoY % 4.19% -14.52% 0.00% 0.00% -1.21% -7.03% -
  Horiz. % 76.91% 73.82% 86.36% 0.00% 91.84% 92.97% 100.00%
EPS -2.28 -2.57 -5.55 0.00 -0.15 -1.64 -0.76 19.19%
  YoY % 11.28% 53.69% 0.00% 0.00% 90.85% -115.79% -
  Horiz. % 300.00% 338.16% 730.26% -0.00% 19.74% 215.79% 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 0.3058 0.3636 0.5533 0.4934 0.3662 0.3722 0.3854 -3.63%
  YoY % -15.90% -34.29% 12.14% 34.74% -1.61% -3.43% -
  Horiz. % 79.35% 94.34% 143.57% 128.02% 95.02% 96.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 -
Price 1.1900 0.7000 0.5700 0.4550 0.2800 0.1200 0.1600 -
P/RPS 3.00 1.84 1.21 0.00 0.58 0.23 0.29 45.26%
  YoY % 63.04% 52.07% 0.00% 0.00% 152.17% -20.69% -
  Horiz. % 1,034.48% 634.48% 417.24% 0.00% 200.00% 79.31% 100.00%
P/EPS -43.07 -22.48 -8.01 0.00 -155.56 -5.66 -16.67 16.38%
  YoY % -91.59% -180.65% 0.00% 0.00% -2,648.41% 66.05% -
  Horiz. % 258.37% 134.85% 48.05% -0.00% 933.17% 33.95% 100.00%
EY -2.32 -4.45 -12.49 0.00 -0.64 -17.67 -6.00 -14.09%
  YoY % 47.87% 64.37% 0.00% 0.00% 96.38% -194.50% -
  Horiz. % 38.67% 74.17% 208.17% -0.00% 10.67% 294.50% 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 3.22 1.59 0.80 0.72 0.62 0.25 0.33 43.91%
  YoY % 102.52% 98.75% 11.11% 16.13% 148.00% -24.24% -
  Horiz. % 975.76% 481.82% 242.42% 218.18% 187.88% 75.76% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/11/16 27/11/15 27/11/14 28/11/13 28/08/12 25/08/11 08/09/10 -
Price 1.3600 0.7300 0.8800 0.4950 0.2600 0.1200 0.1400 -
P/RPS 3.43 1.92 1.86 0.00 0.54 0.23 0.26 51.02%
  YoY % 78.65% 3.23% 0.00% 0.00% 134.78% -11.54% -
  Horiz. % 1,319.23% 738.46% 715.38% 0.00% 207.69% 88.46% 100.00%
P/EPS -49.22 -23.44 -12.36 0.00 -144.44 -5.66 -14.58 21.46%
  YoY % -109.98% -89.64% 0.00% 0.00% -2,451.94% 61.18% -
  Horiz. % 337.59% 160.77% 84.77% -0.00% 990.67% 38.82% 100.00%
EY -2.03 -4.27 -8.09 0.00 -0.69 -17.67 -6.86 -17.68%
  YoY % 52.46% 47.22% 0.00% 0.00% 96.10% -157.58% -
  Horiz. % 29.59% 62.24% 117.93% -0.00% 10.06% 257.58% 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 3.68 1.66 1.24 0.79 0.58 0.25 0.29 50.09%
  YoY % 121.69% 33.87% 56.96% 36.21% 132.00% -13.79% -
  Horiz. % 1,268.97% 572.41% 427.59% 272.41% 200.00% 86.21% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers