Highlights

[VERSATL] YoY 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 -     170.37%    YoY -     149.60%
Quarter Report


View:


Show?  YoY % Horiz. %

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 11,031 12,591 14,050 15,011 14,615 16,055 13,271 -2.91%
  YoY % -12.39% -10.38% -6.40% 2.71% -8.97% 20.98% -
  Horiz. % 83.12% 94.88% 105.87% 113.11% 110.13% 120.98% 100.00%
PBT 412 -2,104 -547 247 -498 -68 -166 -
  YoY % 119.58% -284.64% -321.46% 149.60% -632.35% 59.04% -
  Horiz. % -248.19% 1,267.47% 329.52% -148.80% 300.00% 40.96% 100.00%
Tax 0 0 464 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NP 412 -2,104 -83 247 -498 -68 -166 -
  YoY % 119.58% -2,434.94% -133.60% 149.60% -632.35% 59.04% -
  Horiz. % -248.19% 1,267.47% 50.00% -148.80% 300.00% 40.96% 100.00%
NP to SH 412 -2,104 -83 247 -498 -68 -166 -
  YoY % 119.58% -2,434.94% -133.60% 149.60% -632.35% 59.04% -
  Horiz. % -248.19% 1,267.47% 50.00% -148.80% 300.00% 40.96% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,619 14,695 14,133 14,764 15,113 16,123 13,437 -3.69%
  YoY % -27.74% 3.98% -4.27% -2.31% -6.26% 19.99% -
  Horiz. % 79.03% 109.36% 105.18% 109.88% 112.47% 119.99% 100.00%
Net Worth 51,629 78,623 65,362 50,522 53,119 55,533 52,013 -0.12%
  YoY % -34.33% 20.29% 29.37% -4.89% -4.35% 6.77% -
  Horiz. % 99.26% 151.16% 125.66% 97.13% 102.13% 106.77% 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 78,623 65,362 50,522 53,119 55,533 52,013 -0.12%
  YoY % -34.33% 20.29% 29.37% -4.89% -4.35% 6.77% -
  Horiz. % 99.26% 151.16% 125.66% 97.13% 102.13% 106.77% 100.00%
NOSH 117,338 110,736 103,750 112,272 110,666 113,333 110,666 0.94%
  YoY % 5.96% 6.73% -7.59% 1.45% -2.35% 2.41% -
  Horiz. % 106.03% 100.06% 93.75% 101.45% 100.00% 102.41% 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 3.73 % -16.71 % -0.59 % 1.65 % -3.41 % -0.42 % -1.25 % -
  YoY % 122.32% -2,732.20% -135.76% 148.39% -711.90% 66.40% -
  Horiz. % -298.40% 1,336.80% 47.20% -132.00% 272.80% 33.60% 100.00%
ROE 0.80 % -2.68 % -0.13 % 0.49 % -0.94 % -0.12 % -0.32 % -
  YoY % 129.85% -1,961.54% -126.53% 152.13% -683.33% 62.50% -
  Horiz. % -250.00% 837.50% 40.62% -153.13% 293.75% 37.50% 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 9.40 11.37 13.54 13.37 13.21 14.17 11.99 -3.82%
  YoY % -17.33% -16.03% 1.27% 1.21% -6.77% 18.18% -
  Horiz. % 78.40% 94.83% 112.93% 111.51% 110.18% 118.18% 100.00%
EPS 0.35 -1.90 -0.08 0.22 -0.45 -0.06 -0.15 -
  YoY % 118.42% -2,275.00% -136.36% 148.89% -650.00% 60.00% -
  Horiz. % -233.33% 1,266.67% 53.33% -146.67% 300.00% 40.00% 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 - 254,635
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.33 4.94 5.52 5.90 5.74 6.31 5.21 -2.91%
  YoY % -12.35% -10.51% -6.44% 2.79% -9.03% 21.11% -
  Horiz. % 83.11% 94.82% 105.95% 113.24% 110.17% 121.11% 100.00%
EPS 0.16 -0.83 -0.03 0.10 -0.20 -0.03 -0.07 -
  YoY % 119.28% -2,666.67% -130.00% 150.00% -566.67% 57.14% -
  Horiz. % -228.57% 1,185.71% 42.86% -142.86% 285.71% 42.86% 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 0.2028 0.3088 0.2567 0.1984 0.2086 0.2181 0.2043 -0.12%
  YoY % -34.33% 20.30% 29.39% -4.89% -4.36% 6.75% -
  Horiz. % 99.27% 151.15% 125.65% 97.11% 102.10% 106.75% 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 7.45 5.01 3.36 2.09 0.91 1.13 1.33 31.72%
  YoY % 48.70% 49.11% 60.77% 129.67% -19.47% -15.04% -
  Horiz. % 560.15% 376.69% 252.63% 157.14% 68.42% 84.96% 100.00%
P/EPS 199.36 -30.00 -568.75 127.27 -26.67 -266.67 -106.67 -
  YoY % 764.53% 94.73% -546.88% 577.20% 90.00% -150.00% -
  Horiz. % -186.89% 28.12% 533.19% -119.31% 25.00% 250.00% 100.00%
EY 0.50 -3.33 -0.18 0.79 -3.75 -0.38 -0.94 -
  YoY % 115.02% -1,750.00% -122.78% 121.07% -886.84% 59.57% -
  Horiz. % -53.19% 354.26% 19.15% -84.04% 398.94% 40.43% 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 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 7.77 7.74 3.66 1.94 0.91 0.99 1.17 35.35%
  YoY % 0.39% 111.48% 88.66% 113.19% -8.08% -15.38% -
  Horiz. % 664.10% 661.54% 312.82% 165.81% 77.78% 84.62% 100.00%
P/EPS 207.91 -46.32 -618.75 118.18 -26.67 -233.33 -93.33 -
  YoY % 548.86% 92.51% -623.57% 543.12% 88.57% -150.01% -
  Horiz. % -222.77% 49.63% 662.97% -126.63% 28.58% 250.01% 100.00%
EY 0.48 -2.16 -0.16 0.85 -3.75 -0.43 -1.07 -
  YoY % 122.22% -1,250.00% -118.82% 122.67% -772.09% 59.81% -
  Horiz. % -44.86% 201.87% 14.95% -79.44% 350.47% 40.19% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
6. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS