Highlights

[VERSATL] YoY Cumulative 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. %

Cumulative 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 23,290 22,352 26,154 0 27,814 28,156 30,287 -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 -1,621 -1,827 -3,939 0 -104 -1,167 -536 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 3,654 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NP -1,621 1,827 -3,939 0 -104 -1,167 -536 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 -1,621 -1,827 -3,939 0 -104 -1,167 -536 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 24,911 20,525 30,093 0 27,918 29,323 30,823 -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 -3.73 % -3.54 % -5.01 % - % -0.20 % -2.21 % -0.98 % 23.81%
  YoY % -5.37% 29.34% 0.00% 0.00% 90.95% -125.51% -
  Horiz. % 380.61% 361.22% 511.22% 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 19.85 19.05 23.64 - 24.07 25.57 27.12 -4.86%
  YoY % 4.20% -19.42% 0.00% 0.00% -5.87% -5.72% -
  Horiz. % 73.19% 70.24% 87.17% 0.00% 88.75% 94.28% 100.00%
EPS -1.38 -1.56 -3.56 0.00 -0.09 -1.06 -0.48 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 16.40 15.74 18.42 - 19.59 19.83 21.33 -4.11%
  YoY % 4.19% -14.55% 0.00% 0.00% -1.21% -7.03% -
  Horiz. % 76.89% 73.79% 86.36% 0.00% 91.84% 92.97% 100.00%
EPS -1.14 -1.29 -2.77 0.00 -0.07 -0.82 -0.38 19.19%
  YoY % 11.63% 53.43% 0.00% 0.00% 91.46% -115.79% -
  Horiz. % 300.00% 339.47% 728.95% -0.00% 18.42% 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 6.00 3.67 2.41 0.00 1.16 0.47 0.59 44.87%
  YoY % 63.49% 52.28% 0.00% 0.00% 146.81% -20.34% -
  Horiz. % 1,016.95% 622.03% 408.47% 0.00% 196.61% 79.66% 100.00%
P/EPS -86.14 -44.96 -16.01 0.00 -311.11 -11.32 -33.33 16.39%
  YoY % -91.59% -180.82% 0.00% 0.00% -2,648.32% 66.04% -
  Horiz. % 258.45% 134.89% 48.03% -0.00% 933.42% 33.96% 100.00%
EY -1.16 -2.22 -6.25 0.00 -0.32 -8.83 -3.00 -14.09%
  YoY % 47.75% 64.48% 0.00% 0.00% 96.38% -194.33% -
  Horiz. % 38.67% 74.00% 208.33% -0.00% 10.67% 294.33% 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 6.85 3.83 3.72 0.00 1.08 0.47 0.52 50.99%
  YoY % 78.85% 2.96% 0.00% 0.00% 129.79% -9.62% -
  Horiz. % 1,317.31% 736.54% 715.38% 0.00% 207.69% 90.38% 100.00%
P/EPS -98.45 -46.88 -24.72 0.00 -288.89 -11.32 -29.17 21.46%
  YoY % -110.00% -89.64% 0.00% 0.00% -2,452.03% 61.19% -
  Horiz. % 337.50% 160.71% 84.74% -0.00% 990.37% 38.81% 100.00%
EY -1.02 -2.13 -4.05 0.00 -0.35 -8.83 -3.43 -17.62%
  YoY % 52.11% 47.41% 0.00% 0.00% 96.04% -157.43% -
  Horiz. % 29.74% 62.10% 118.08% -0.00% 10.20% 257.43% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers