Highlights

[VERSATL] YoY Quarter Result on 2013-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     115.39%    YoY -     -23.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 12,438 11,322 13,563 15,954 12,803 13,541 14,232 -2.13%
  YoY % 9.86% -16.52% -14.99% 24.61% -5.45% -4.86% -
  Horiz. % 87.39% 79.55% 95.30% 112.10% 89.96% 95.14% 100.00%
PBT -830 -2,239 -1,836 190 -351 -670 -468 9.59%
  YoY % 62.93% -21.95% -1,066.32% 154.13% 47.61% -43.16% -
  Horiz. % 177.35% 478.42% 392.31% -40.60% 75.00% 143.16% 100.00%
Tax 0 0 0 -1 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -830 -2,239 -1,836 189 -351 -670 -468 9.59%
  YoY % 62.93% -21.95% -1,071.43% 153.85% 47.61% -43.16% -
  Horiz. % 177.35% 478.42% 392.31% -40.38% 75.00% 143.16% 100.00%
NP to SH -830 -2,239 -1,836 189 -351 -670 -468 9.59%
  YoY % 62.93% -21.95% -1,071.43% 153.85% 47.61% -43.16% -
  Horiz. % 177.35% 478.42% 392.31% -40.38% 75.00% 143.16% 100.00%
Tax Rate - % - % - % 0.53 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 13,268 13,561 15,399 15,765 13,154 14,211 14,700 -1.63%
  YoY % -2.16% -11.94% -2.32% 19.85% -7.44% -3.33% -
  Horiz. % 90.26% 92.25% 104.76% 107.24% 89.48% 96.67% 100.00%
Net Worth 42,241 55,149 85,163 64,482 49,359 53,819 54,600 -4.02%
  YoY % -23.40% -35.24% 32.07% 30.64% -8.29% -1.43% -
  Horiz. % 77.37% 101.01% 155.98% 118.10% 90.40% 98.57% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 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
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 42,241 55,149 85,163 64,482 49,359 53,819 54,600 -4.02%
  YoY % -23.40% -35.24% 32.07% 30.64% -8.29% -1.43% -
  Horiz. % 77.37% 101.01% 155.98% 118.10% 90.40% 98.57% 100.00%
NOSH 117,338 117,338 110,602 111,176 109,687 109,836 111,428 0.83%
  YoY % 0.00% 6.09% -0.52% 1.36% -0.14% -1.43% -
  Horiz. % 105.30% 105.30% 99.26% 99.77% 98.44% 98.57% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.67 % -19.78 % -13.54 % 1.18 % -2.74 % -4.95 % -3.29 % 11.96%
  YoY % 66.28% -46.09% -1,247.46% 143.07% 44.65% -50.46% -
  Horiz. % 202.74% 601.22% 411.55% -35.87% 83.28% 150.46% 100.00%
ROE -1.96 % -4.06 % -2.16 % 0.29 % -0.71 % -1.24 % -0.86 % 14.08%
  YoY % 51.72% -87.96% -844.83% 140.85% 42.74% -44.19% -
  Horiz. % 227.91% 472.09% 251.16% -33.72% 82.56% 144.19% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.60 9.65 12.26 14.35 11.67 12.33 12.77 -2.93%
  YoY % 9.84% -21.29% -14.56% 22.96% -5.35% -3.45% -
  Horiz. % 83.01% 75.57% 96.01% 112.37% 91.39% 96.55% 100.00%
EPS -0.71 -1.91 -1.66 0.17 -0.32 -0.61 -0.42 8.76%
  YoY % 62.83% -15.06% -1,076.47% 153.13% 47.54% -45.24% -
  Horiz. % 169.05% 454.76% 395.24% -40.48% 76.19% 145.24% 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 0.3600 0.4700 0.7700 0.5800 0.4500 0.4900 0.4900 -4.81%
  YoY % -23.40% -38.96% 32.76% 28.89% -8.16% 0.00% -
  Horiz. % 73.47% 95.92% 157.14% 118.37% 91.84% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.76 7.97 9.55 11.24 9.02 9.54 10.02 -2.13%
  YoY % 9.91% -16.54% -15.04% 24.61% -5.45% -4.79% -
  Horiz. % 87.43% 79.54% 95.31% 112.18% 90.02% 95.21% 100.00%
EPS -0.58 -1.58 -1.29 0.13 -0.25 -0.47 -0.33 9.43%
  YoY % 63.29% -22.48% -1,092.31% 152.00% 46.81% -42.42% -
  Horiz. % 175.76% 478.79% 390.91% -39.39% 75.76% 142.42% 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 0.2975 0.3884 0.5998 0.4542 0.3477 0.3791 0.3846 -4.02%
  YoY % -23.40% -35.25% 32.06% 30.63% -8.28% -1.43% -
  Horiz. % 77.35% 100.99% 155.95% 118.10% 90.41% 98.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 31/03/11 31/03/10 -
Price 1.2500 0.7650 0.4850 0.4000 0.3100 0.1700 0.1700 -
P/RPS 11.79 7.93 3.96 2.79 2.66 1.38 1.33 41.75%
  YoY % 48.68% 100.25% 41.94% 4.89% 92.75% 3.76% -
  Horiz. % 886.47% 596.24% 297.74% 209.77% 200.00% 103.76% 100.00%
P/EPS -176.71 -40.09 -29.22 235.29 -96.88 -27.87 -40.48 26.57%
  YoY % -340.78% -37.20% -112.42% 342.87% -247.61% 31.15% -
  Horiz. % 436.54% 99.04% 72.18% -581.25% 239.33% 68.85% 100.00%
EY -0.57 -2.49 -3.42 0.43 -1.03 -3.59 -2.47 -20.90%
  YoY % 77.11% 27.19% -895.35% 141.75% 71.31% -45.34% -
  Horiz. % 23.08% 100.81% 138.46% -17.41% 41.70% 145.34% 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 3.47 1.63 0.63 0.69 0.69 0.35 0.35 44.30%
  YoY % 112.88% 158.73% -8.70% 0.00% 97.14% 0.00% -
  Horiz. % 991.43% 465.71% 180.00% 197.14% 197.14% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/08/16 26/08/15 27/08/14 29/08/13 23/05/12 27/05/11 26/05/10 -
Price 1.0400 0.8200 0.4950 0.4050 0.2800 0.1250 0.1600 -
P/RPS 9.81 8.50 4.04 2.82 2.40 1.01 1.25 39.01%
  YoY % 15.41% 110.40% 43.26% 17.50% 137.62% -19.20% -
  Horiz. % 784.80% 680.00% 323.20% 225.60% 192.00% 80.80% 100.00%
P/EPS -147.03 -42.97 -29.82 238.24 -87.50 -20.49 -38.10 24.10%
  YoY % -242.17% -44.10% -112.52% 372.27% -327.04% 46.22% -
  Horiz. % 385.91% 112.78% 78.27% -625.30% 229.66% 53.78% 100.00%
EY -0.68 -2.33 -3.35 0.42 -1.14 -4.88 -2.63 -19.45%
  YoY % 70.82% 30.45% -897.62% 136.84% 76.64% -85.55% -
  Horiz. % 25.86% 88.59% 127.38% -15.97% 43.35% 185.55% 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 2.89 1.74 0.64 0.70 0.62 0.26 0.33 41.47%
  YoY % 66.09% 171.88% -8.57% 12.90% 138.46% -21.21% -
  Horiz. % 875.76% 527.27% 193.94% 212.12% 187.88% 78.79% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers