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 - 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 7.77 8.87 9.90 10.57 10.29 11.31 9.35 -2.92%
  YoY % -12.40% -10.40% -6.34% 2.72% -9.02% 20.96% -
  Horiz. % 83.10% 94.87% 105.88% 113.05% 110.05% 120.96% 100.00%
EPS 0.29 -1.48 -0.06 0.17 -0.35 -0.05 -0.12 -
  YoY % 119.59% -2,366.67% -135.29% 148.57% -600.00% 58.33% -
  Horiz. % -241.67% 1,233.33% 50.00% -141.67% 291.67% 41.67% 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 0.5538 0.4604 0.3558 0.3741 0.3911 0.3663 -0.12%
  YoY % -34.34% 20.29% 29.40% -4.89% -4.35% 6.77% -
  Horiz. % 99.26% 151.19% 125.69% 97.13% 102.13% 106.77% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers