Highlights

[VERSATL] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 47,001 44,122 50,734 0 59,168 55,798 58,133 -3.34%
  YoY % 6.52% -13.03% 0.00% 0.00% 6.04% -4.02% -
  Horiz. % 80.85% 75.90% 87.27% 0.00% 101.78% 95.98% 100.00%
PBT -1,740 -900 -8,321 0 -856 -4,610 -1,800 -0.54%
  YoY % -93.33% 89.18% 0.00% 0.00% 81.43% -156.15% -
  Horiz. % 96.67% 50.00% 462.30% -0.00% 47.56% 256.15% 100.00%
Tax 0 0 0 0 0 -9 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP -1,740 -900 -8,321 0 -856 -4,620 -1,800 -0.54%
  YoY % -93.33% 89.18% 0.00% 0.00% 81.47% -156.67% -
  Horiz. % 96.67% 50.00% 462.30% -0.00% 47.56% 256.67% 100.00%
NP to SH -1,740 -900 -8,321 0 -856 -4,620 -1,800 -0.54%
  YoY % -93.33% 89.18% 0.00% 0.00% 81.47% -156.67% -
  Horiz. % 96.67% 50.00% 462.30% -0.00% 47.56% 256.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 48,741 45,022 59,055 0 60,024 60,418 59,933 -3.25%
  YoY % 8.26% -23.76% 0.00% 0.00% -0.65% 0.81% -
  Horiz. % 81.33% 75.12% 98.54% 0.00% 100.15% 100.81% 100.00%
Net Worth 50,455 51,629 61,967 70,916 49,810 50,923 53,114 -0.82%
  YoY % -2.27% -16.68% -12.62% 42.37% -2.19% -4.13% -
  Horiz. % 94.99% 97.20% 116.67% 133.52% 93.78% 95.87% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 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
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 50,455 51,629 61,967 70,916 49,810 50,923 53,114 -0.82%
  YoY % -2.27% -16.68% -12.62% 42.37% -2.19% -4.13% -
  Horiz. % 94.99% 97.20% 116.67% 133.52% 93.78% 95.87% 100.00%
NOSH 117,338 117,338 110,656 110,806 110,689 110,702 110,655 0.94%
  YoY % 0.00% 6.04% -0.14% 0.11% -0.01% 0.04% -
  Horiz. % 106.04% 106.04% 100.00% 100.14% 100.03% 100.04% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.70 % -2.04 % -16.40 % - % -1.45 % -8.28 % -3.10 % 2.87%
  YoY % -81.37% 87.56% 0.00% 0.00% 82.49% -167.10% -
  Horiz. % 119.35% 65.81% 529.03% 0.00% 46.77% 267.10% 100.00%
ROE -3.45 % -1.74 % -13.43 % - % -1.72 % -9.07 % -3.39 % 0.28%
  YoY % -98.28% 87.04% 0.00% 0.00% 81.04% -167.55% -
  Horiz. % 101.77% 51.33% 396.17% 0.00% 50.74% 267.55% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.06 37.60 45.85 - 53.45 50.40 52.54 -4.24%
  YoY % 6.54% -17.99% 0.00% 0.00% 6.05% -4.07% -
  Horiz. % 76.25% 71.56% 87.27% 0.00% 101.73% 95.93% 100.00%
EPS -1.48 -0.77 -7.52 0.00 -0.77 -4.17 -1.63 -1.53%
  YoY % -92.21% 89.76% 0.00% 0.00% 81.53% -155.83% -
  Horiz. % 90.80% 47.24% 461.35% -0.00% 47.24% 255.83% 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 0.4300 0.4400 0.5600 0.6400 0.4500 0.4600 0.4800 -1.74%
  YoY % -2.27% -21.43% -12.50% 42.22% -2.17% -4.17% -
  Horiz. % 89.58% 91.67% 116.67% 133.33% 93.75% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.10 31.08 35.73 - 41.67 39.30 40.94 -3.34%
  YoY % 6.50% -13.01% 0.00% 0.00% 6.03% -4.01% -
  Horiz. % 80.85% 75.92% 87.27% 0.00% 101.78% 95.99% 100.00%
EPS -1.23 -0.63 -5.86 0.00 -0.60 -3.25 -1.27 -0.51%
  YoY % -95.24% 89.25% 0.00% 0.00% 81.54% -155.91% -
  Horiz. % 96.85% 49.61% 461.42% -0.00% 47.24% 255.91% 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 0.3554 0.3636 0.4365 0.4995 0.3508 0.3587 0.3741 -0.82%
  YoY % -2.26% -16.70% -12.61% 42.39% -2.20% -4.12% -
  Horiz. % 95.00% 97.19% 116.68% 133.52% 93.77% 95.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 30/09/11 30/09/10 -
Price 1.3400 0.7350 0.8800 0.4350 0.2500 0.1000 0.1400 -
P/RPS 3.35 1.95 1.92 0.00 0.47 0.20 0.27 49.55%
  YoY % 71.79% 1.56% 0.00% 0.00% 135.00% -25.93% -
  Horiz. % 1,240.74% 722.22% 711.11% 0.00% 174.07% 74.07% 100.00%
P/EPS -90.36 -95.83 -11.70 0.00 -32.33 -2.40 -8.61 45.60%
  YoY % 5.71% -719.06% 0.00% 0.00% -1,247.08% 72.13% -
  Horiz. % 1,049.48% 1,113.01% 135.89% -0.00% 375.49% 27.87% 100.00%
EY -1.11 -1.04 -8.55 0.00 -3.09 -41.73 -11.62 -31.29%
  YoY % -6.73% 87.84% 0.00% 0.00% 92.60% -259.12% -
  Horiz. % 9.55% 8.95% 73.58% -0.00% 26.59% 359.12% 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 3.12 1.67 1.57 0.68 0.56 0.22 0.29 46.18%
  YoY % 86.83% 6.37% 130.88% 21.43% 154.55% -24.14% -
  Horiz. % 1,075.86% 575.86% 541.38% 234.48% 193.10% 75.86% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/02/17 26/02/16 23/02/15 25/02/14 26/11/12 29/11/11 25/11/10 -
Price 1.3600 0.7200 0.8100 0.4200 0.2400 0.2900 0.1200 -
P/RPS 3.40 1.91 1.77 0.00 0.45 0.58 0.23 53.79%
  YoY % 78.01% 7.91% 0.00% 0.00% -22.41% 152.17% -
  Horiz. % 1,478.26% 830.43% 769.57% 0.00% 195.65% 252.17% 100.00%
P/EPS -91.71 -93.87 -10.77 0.00 -31.03 -6.95 -7.38 49.58%
  YoY % 2.30% -771.59% 0.00% 0.00% -346.47% 5.83% -
  Horiz. % 1,242.68% 1,271.95% 145.93% -0.00% 420.46% 94.17% 100.00%
EY -1.09 -1.07 -9.28 0.00 -3.22 -14.39 -13.56 -33.16%
  YoY % -1.87% 88.47% 0.00% 0.00% 77.62% -6.12% -
  Horiz. % 8.04% 7.89% 68.44% -0.00% 23.75% 106.12% 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 3.16 1.64 1.45 0.66 0.53 0.63 0.25 49.99%
  YoY % 92.68% 13.10% 119.70% 24.53% -15.87% 152.00% -
  Horiz. % 1,264.00% 656.00% 580.00% 264.00% 212.00% 252.00% 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.
 


 

174  340  509  1307 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.185-0.035 
 SAPNRG 0.205-0.005 
 XOX 0.0550.00 
 DSONIC 1.14+0.10 
 PWRWELL 0.37-0.04 
 HSI-C7V 0.21-0.02 
 DGB 0.060.00 
 DSONIC-WA 0.49+0.105 
 HSI-H8W 0.17+0.02 
Partners & Brokers