Highlights

[VERSATL] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     94.41%    YoY -     47.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 11,322 13,563 0 12,803 13,541 14,232 11,383 -0.09%
  YoY % -16.52% 0.00% 0.00% -5.45% -4.86% 25.03% -
  Horiz. % 99.46% 119.15% 0.00% 112.47% 118.96% 125.03% 100.00%
PBT -2,239 -1,836 0 -351 -670 -468 -1,223 10.16%
  YoY % -21.95% 0.00% 0.00% 47.61% -43.16% 61.73% -
  Horiz. % 183.07% 150.12% -0.00% 28.70% 54.78% 38.27% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -2,239 -1,836 0 -351 -670 -468 -1,223 10.16%
  YoY % -21.95% 0.00% 0.00% 47.61% -43.16% 61.73% -
  Horiz. % 183.07% 150.12% -0.00% 28.70% 54.78% 38.27% 100.00%
NP to SH -2,239 -1,836 0 -351 -670 -468 -1,223 10.16%
  YoY % -21.95% 0.00% 0.00% 47.61% -43.16% 61.73% -
  Horiz. % 183.07% 150.12% -0.00% 28.70% 54.78% 38.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,561 15,399 0 13,154 14,211 14,700 12,606 1.17%
  YoY % -11.94% 0.00% 0.00% -7.44% -3.33% 16.61% -
  Horiz. % 107.58% 122.16% 0.00% 104.35% 112.73% 116.61% 100.00%
Net Worth 55,149 85,163 64,108 49,359 53,819 54,600 51,784 1.01%
  YoY % -35.24% 32.84% 29.88% -8.29% -1.43% 5.44% -
  Horiz. % 106.50% 164.46% 123.80% 95.32% 103.93% 105.44% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 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
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 55,149 85,163 64,108 49,359 53,819 54,600 51,784 1.01%
  YoY % -35.24% 32.84% 29.88% -8.29% -1.43% 5.44% -
  Horiz. % 106.50% 164.46% 123.80% 95.32% 103.93% 105.44% 100.00%
NOSH 117,338 110,602 110,531 109,687 109,836 111,428 110,180 1.01%
  YoY % 6.09% 0.06% 0.77% -0.14% -1.43% 1.13% -
  Horiz. % 106.50% 100.38% 100.32% 99.55% 99.69% 101.13% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -19.78 % -13.54 % - % -2.74 % -4.95 % -3.29 % -10.74 % 10.26%
  YoY % -46.09% 0.00% 0.00% 44.65% -50.46% 69.37% -
  Horiz. % 184.17% 126.07% 0.00% 25.51% 46.09% 30.63% 100.00%
ROE -4.06 % -2.16 % - % -0.71 % -1.24 % -0.86 % -2.36 % 9.07%
  YoY % -87.96% 0.00% 0.00% 42.74% -44.19% 63.56% -
  Horiz. % 172.03% 91.53% 0.00% 30.08% 52.54% 36.44% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.65 12.26 - 11.67 12.33 12.77 10.33 -1.08%
  YoY % -21.29% 0.00% 0.00% -5.35% -3.45% 23.62% -
  Horiz. % 93.42% 118.68% 0.00% 112.97% 119.36% 123.62% 100.00%
EPS -1.91 -1.66 0.00 -0.32 -0.61 -0.42 -1.11 9.07%
  YoY % -15.06% 0.00% 0.00% 47.54% -45.24% 62.16% -
  Horiz. % 172.07% 149.55% -0.00% 28.83% 54.95% 37.84% 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 0.4700 0.7700 0.5800 0.4500 0.4900 0.4900 0.4700 -
  YoY % -38.96% 32.76% 28.89% -8.16% 0.00% 4.26% -
  Horiz. % 100.00% 163.83% 123.40% 95.74% 104.26% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.97 9.55 - 9.02 9.54 10.02 8.02 -0.10%
  YoY % -16.54% 0.00% 0.00% -5.45% -4.79% 24.94% -
  Horiz. % 99.38% 119.08% 0.00% 112.47% 118.95% 124.94% 100.00%
EPS -1.58 -1.29 0.00 -0.25 -0.47 -0.33 -0.86 10.22%
  YoY % -22.48% 0.00% 0.00% 46.81% -42.42% 61.63% -
  Horiz. % 183.72% 150.00% -0.00% 29.07% 54.65% 38.37% 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 0.3884 0.5998 0.4515 0.3477 0.3791 0.3846 0.3647 1.01%
  YoY % -35.25% 32.85% 29.85% -8.28% -1.43% 5.46% -
  Horiz. % 106.50% 164.46% 123.80% 95.34% 103.95% 105.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.7650 0.4850 0.4000 0.3100 0.1700 0.1700 0.1400 -
P/RPS 7.93 3.96 0.00 2.66 1.38 1.33 1.36 32.58%
  YoY % 100.25% 0.00% 0.00% 92.75% 3.76% -2.21% -
  Horiz. % 583.09% 291.18% 0.00% 195.59% 101.47% 97.79% 100.00%
P/EPS -40.09 -29.22 0.00 -96.88 -27.87 -40.48 -12.61 20.32%
  YoY % -37.20% 0.00% 0.00% -247.61% 31.15% -221.02% -
  Horiz. % 317.92% 231.72% -0.00% 768.28% 221.02% 321.02% 100.00%
EY -2.49 -3.42 0.00 -1.03 -3.59 -2.47 -7.93 -16.91%
  YoY % 27.19% 0.00% 0.00% 71.31% -45.34% 68.85% -
  Horiz. % 31.40% 43.13% -0.00% 12.99% 45.27% 31.15% 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 1.63 0.63 0.69 0.69 0.35 0.35 0.30 31.09%
  YoY % 158.73% -8.70% 0.00% 97.14% 0.00% 16.67% -
  Horiz. % 543.33% 210.00% 230.00% 230.00% 116.67% 116.67% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/08/15 27/08/14 29/08/13 23/05/12 27/05/11 26/05/10 26/05/09 -
Price 0.8200 0.4950 0.4050 0.2800 0.1250 0.1600 0.1400 -
P/RPS 8.50 4.04 0.00 2.40 1.01 1.25 1.36 34.06%
  YoY % 110.40% 0.00% 0.00% 137.62% -19.20% -8.09% -
  Horiz. % 625.00% 297.06% 0.00% 176.47% 74.26% 91.91% 100.00%
P/EPS -42.97 -29.82 0.00 -87.50 -20.49 -38.10 -12.61 21.66%
  YoY % -44.10% 0.00% 0.00% -327.04% 46.22% -202.14% -
  Horiz. % 340.76% 236.48% -0.00% 693.89% 162.49% 302.14% 100.00%
EY -2.33 -3.35 0.00 -1.14 -4.88 -2.63 -7.93 -17.79%
  YoY % 30.45% 0.00% 0.00% 76.64% -85.55% 66.83% -
  Horiz. % 29.38% 42.24% -0.00% 14.38% 61.54% 33.17% 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 1.74 0.64 0.70 0.62 0.26 0.33 0.30 32.47%
  YoY % 171.88% -8.57% 12.90% 138.46% -21.21% 10.00% -
  Horiz. % 580.00% 213.33% 233.33% 206.67% 86.67% 110.00% 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.
 


 

341  231  581  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.045+0.01 
 KNM 0.365+0.015 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-C5J 0.21+0.07 
 ARMADA 0.23+0.005 
 HSI-H6R 0.33+0.005 
 PUC 0.08-0.005 
Partners & Brokers