Highlights

[VERSATL] YoY Cumulative Quarter Result on 2012-12-31 [#0]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
31-Dec-2012
Profit Trend QoQ -     432.87%    YoY -     134.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Revenue 71,152 13,173 60,756  -   -   -   -  13.51%
  YoY % 440.14% -78.32% - - - - -
  Horiz. % 117.11% 21.68% 100.00% - - - -
PBT -2,701 -1,228 1,395  -   -   -   -  -
  YoY % -119.95% -188.03% - - - - -
  Horiz. % -193.62% -88.03% 100.00% - - - -
Tax 128 0 742  -   -   -   -  -75.58%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 17.25% 0.00% 100.00% - - - -
NP -2,573 -1,228 2,137  -   -   -   -  -
  YoY % -109.53% -157.46% - - - - -
  Horiz. % -120.40% -57.46% 100.00% - - - -
NP to SH -2,573 -1,228 2,137  -   -   -   -  -
  YoY % -109.53% -157.46% - - - - -
  Horiz. % -120.40% -57.46% 100.00% - - - -
Tax Rate - % - % -53.19 %  -  %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 73,725 14,401 58,619  -   -   -   -  20.19%
  YoY % 411.94% -75.43% - - - - -
  Horiz. % 125.77% 24.57% 100.00% - - - -
Net Worth 99,386 60,846 61,859  -   -   -   -  46.28%
  YoY % 63.34% -1.64% - - - - -
  Horiz. % 160.66% 98.36% 100.00% - - - -
Dividend
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Div - - -  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - %  -  %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Net Worth 99,386 60,846 61,859  -   -   -   -  46.28%
  YoY % 63.34% -1.64% - - - - -
  Horiz. % 160.66% 98.36% 100.00% - - - -
NOSH 110,429 110,630 110,463  -   -   -   -  -0.03%
  YoY % -0.18% 0.15% - - - - -
  Horiz. % 99.97% 100.15% 100.00% - - - -
Ratio Analysis
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
NP Margin -3.62 % -9.32 % 3.52 %  -  %  -  %  -  %  -  % -
  YoY % 61.16% -364.77% - - - - -
  Horiz. % -102.84% -264.77% 100.00% - - - -
ROE -2.59 % -2.02 % 3.45 %  -  %  -  %  -  %  -  % -
  YoY % -28.22% -158.55% - - - - -
  Horiz. % -75.07% -58.55% 100.00% - - - -
Per Share
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
RPS 64.43 11.91 55.00  -   -   -   -  13.54%
  YoY % 440.97% -78.35% - - - - -
  Horiz. % 117.15% 21.65% 100.00% - - - -
EPS -2.33 -1.11 1.93  -   -   -   -  -
  YoY % -109.91% -157.51% - - - - -
  Horiz. % -120.73% -57.51% 100.00% - - - -
DPS 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
NAPS 0.9000 0.5500 0.5600  -   -   -   -  46.32%
  YoY % 63.64% -1.79% - - - - -
  Horiz. % 160.71% 98.21% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
RPS 27.94 5.17 23.86  -   -   -   -  13.50%
  YoY % 440.43% -78.33% - - - - -
  Horiz. % 117.10% 21.67% 100.00% - - - -
EPS -1.01 -0.48 0.84  -   -   -   -  -
  YoY % -110.42% -157.14% - - - - -
  Horiz. % -120.24% -57.14% 100.00% - - - -
DPS 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
NAPS 0.3903 0.2390 0.2429  -   -   -   -  46.30%
  YoY % 63.31% -1.61% - - - - -
  Horiz. % 160.68% 98.39% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Date 31/03/14 29/03/13 31/12/12  -   -   -   -  -
Price 0.4250 0.2500 0.2300  -   -   -   -  -
P/RPS 0.66 0.46 0.42  -   -   -   -  43.70%
  YoY % 43.48% 9.52% - - - - -
  Horiz. % 157.14% 109.52% 100.00% - - - -
P/EPS -18.24 12.94 11.89  -   -   -   -  -
  YoY % -240.96% 8.83% - - - - -
  Horiz. % -153.41% 108.83% 100.00% - - - -
EY -5.48 7.73 8.41  -   -   -   -  -
  YoY % -170.89% -8.09% - - - - -
  Horiz. % -65.16% 91.91% 100.00% - - - -
DY 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.00 0.41  -   -   -   -  11.58%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 114.63% 0.00% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Date 26/05/14 30/05/13 27/02/13  -   -   -   -  -
Price 0.4950 0.4350 0.2100  -   -   -   -  -
P/RPS 0.77 0.79 0.38  -   -   -   -  76.21%
  YoY % -2.53% 107.89% - - - - -
  Horiz. % 202.63% 207.89% 100.00% - - - -
P/EPS -21.24 22.52 10.86  -   -   -   -  -
  YoY % -194.32% 107.37% - - - - -
  Horiz. % -195.58% 207.37% 100.00% - - - -
EY -4.71 4.44 9.21  -   -   -   -  -
  YoY % -206.08% -51.79% - - - - -
  Horiz. % -51.14% 48.21% 100.00% - - - -
DY 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.00 0.38  -   -   -   -  34.53%
  YoY % 0.00% 0.00% - - - - -
  Horiz. % 144.74% 0.00% 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.
 


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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS