Highlights

[VERSATL] YoY Cumulative 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 -     70.37%    YoY -     91.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 22,352 26,154 0 27,814 28,156 30,287 24,654 -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 -1,827 -3,939 0 -104 -1,167 -536 -1,389 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 3,654 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 1,827 -3,939 0 -104 -1,167 -536 -1,389 -
  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 -1,827 -3,939 0 -104 -1,167 -536 -1,389 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 20,525 30,093 0 27,918 29,323 30,823 26,043 -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 -3.54 % -5.01 % - % -0.20 % -2.21 % -0.98 % -2.68 % 4.55%
  YoY % 29.34% 0.00% 0.00% 90.95% -125.51% 63.43% -
  Horiz. % 132.09% 186.94% 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 19.05 23.64 - 24.07 25.57 27.12 22.36 -2.53%
  YoY % -19.42% 0.00% 0.00% -5.87% -5.72% 21.29% -
  Horiz. % 85.20% 105.72% 0.00% 107.65% 114.36% 121.29% 100.00%
EPS -1.56 -3.56 0.00 -0.09 -1.06 -0.48 -1.26 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 15.74 18.42 - 19.59 19.83 21.33 17.36 -1.55%
  YoY % -14.55% 0.00% 0.00% -1.21% -7.03% 22.87% -
  Horiz. % 90.67% 106.11% 0.00% 112.85% 114.23% 122.87% 100.00%
EPS -1.29 -2.77 0.00 -0.07 -0.82 -0.38 -0.98 4.49%
  YoY % 53.43% 0.00% 0.00% 91.46% -115.79% 61.22% -
  Horiz. % 131.63% 282.65% -0.00% 7.14% 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 3.67 2.41 0.00 1.16 0.47 0.59 0.72 29.74%
  YoY % 52.28% 0.00% 0.00% 146.81% -20.34% -18.06% -
  Horiz. % 509.72% 334.72% 0.00% 161.11% 65.28% 81.94% 100.00%
P/EPS -44.96 -16.01 0.00 -311.11 -11.32 -33.33 -12.70 22.40%
  YoY % -180.82% 0.00% 0.00% -2,648.32% 66.04% -162.44% -
  Horiz. % 354.02% 126.06% -0.00% 2,449.68% 89.13% 262.44% 100.00%
EY -2.22 -6.25 0.00 -0.32 -8.83 -3.00 -7.88 -18.33%
  YoY % 64.48% 0.00% 0.00% 96.38% -194.33% 61.93% -
  Horiz. % 28.17% 79.31% -0.00% 4.06% 112.06% 38.07% 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 3.83 3.72 0.00 1.08 0.47 0.52 0.63 33.45%
  YoY % 2.96% 0.00% 0.00% 129.79% -9.62% -17.46% -
  Horiz. % 607.94% 590.48% 0.00% 171.43% 74.60% 82.54% 100.00%
P/EPS -46.88 -24.72 0.00 -288.89 -11.32 -29.17 -11.11 25.88%
  YoY % -89.64% 0.00% 0.00% -2,452.03% 61.19% -162.56% -
  Horiz. % 421.96% 222.50% -0.00% 2,600.27% 101.89% 262.56% 100.00%
EY -2.13 -4.05 0.00 -0.35 -8.83 -3.43 -9.00 -20.58%
  YoY % 47.41% 0.00% 0.00% 96.04% -157.43% 61.89% -
  Horiz. % 23.67% 45.00% -0.00% 3.89% 98.11% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers