Highlights

[VERSATL] YoY Quarter Result on 2013-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -143.92%    YoY -     84.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,852 11,031 12,591 14,050 15,011 14,615 16,055 -6.07%
  YoY % -1.62% -12.39% -10.38% -6.40% 2.71% -8.97% -
  Horiz. % 67.59% 68.71% 78.42% 87.51% 93.50% 91.03% 100.00%
PBT -791 412 -2,104 -547 247 -498 -68 48.01%
  YoY % -291.99% 119.58% -284.64% -321.46% 149.60% -632.35% -
  Horiz. % 1,163.24% -605.88% 3,094.12% 804.41% -363.24% 732.35% 100.00%
Tax 0 0 0 464 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 -791 412 -2,104 -83 247 -498 -68 48.01%
  YoY % -291.99% 119.58% -2,434.94% -133.60% 149.60% -632.35% -
  Horiz. % 1,163.24% -605.88% 3,094.12% 122.06% -363.24% 732.35% 100.00%
NP to SH -791 412 -2,104 -83 247 -498 -68 48.01%
  YoY % -291.99% 119.58% -2,434.94% -133.60% 149.60% -632.35% -
  Horiz. % 1,163.24% -605.88% 3,094.12% 122.06% -363.24% 732.35% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,643 10,619 14,695 14,133 14,764 15,113 16,123 -5.07%
  YoY % 9.64% -27.74% 3.98% -4.27% -2.31% -6.26% -
  Horiz. % 72.21% 65.86% 91.14% 87.66% 91.57% 93.74% 100.00%
Net Worth 43,415 51,629 78,623 65,362 50,522 53,119 55,533 -3.86%
  YoY % -15.91% -34.33% 20.29% 29.37% -4.89% -4.35% -
  Horiz. % 78.18% 92.97% 141.58% 117.70% 90.98% 95.65% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 43,415 51,629 78,623 65,362 50,522 53,119 55,533 -3.86%
  YoY % -15.91% -34.33% 20.29% 29.37% -4.89% -4.35% -
  Horiz. % 78.18% 92.97% 141.58% 117.70% 90.98% 95.65% 100.00%
NOSH 117,338 117,338 110,736 103,750 112,272 110,666 113,333 0.56%
  YoY % 0.00% 5.96% 6.73% -7.59% 1.45% -2.35% -
  Horiz. % 103.53% 103.53% 97.71% 91.54% 99.06% 97.65% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -7.29 % 3.73 % -16.71 % -0.59 % 1.65 % -3.41 % -0.42 % 57.79%
  YoY % -295.44% 122.32% -2,732.20% -135.76% 148.39% -711.90% -
  Horiz. % 1,735.71% -888.10% 3,978.57% 140.48% -392.86% 811.90% 100.00%
ROE -1.82 % 0.80 % -2.68 % -0.13 % 0.49 % -0.94 % -0.12 % 54.42%
  YoY % -327.50% 129.85% -1,961.54% -126.53% 152.13% -683.33% -
  Horiz. % 1,516.67% -666.67% 2,233.33% 108.33% -408.33% 783.33% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.25 9.40 11.37 13.54 13.37 13.21 14.17 -6.59%
  YoY % -1.60% -17.33% -16.03% 1.27% 1.21% -6.77% -
  Horiz. % 65.28% 66.34% 80.24% 95.55% 94.35% 93.23% 100.00%
EPS -0.67 0.35 -1.90 -0.08 0.22 -0.45 -0.06 47.05%
  YoY % -291.43% 118.42% -2,275.00% -136.36% 148.89% -650.00% -
  Horiz. % 1,116.67% -583.33% 3,166.67% 133.33% -366.67% 750.00% 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 0.3700 0.4400 0.7100 0.6300 0.4500 0.4800 0.4900 -4.39%
  YoY % -15.91% -38.03% 12.70% 40.00% -6.25% -2.04% -
  Horiz. % 75.51% 89.80% 144.90% 128.57% 91.84% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.64 7.77 8.87 9.90 10.57 10.29 11.31 -6.08%
  YoY % -1.67% -12.40% -10.40% -6.34% 2.72% -9.02% -
  Horiz. % 67.55% 68.70% 78.43% 87.53% 93.46% 90.98% 100.00%
EPS -0.56 0.29 -1.48 -0.06 0.17 -0.35 -0.05 47.12%
  YoY % -293.10% 119.59% -2,366.67% -135.29% 148.57% -600.00% -
  Horiz. % 1,120.00% -580.00% 2,960.00% 120.00% -340.00% 700.00% 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 0.3058 0.3636 0.5538 0.4604 0.3558 0.3741 0.3911 -3.86%
  YoY % -15.90% -34.34% 20.29% 29.40% -4.89% -4.35% -
  Horiz. % 78.19% 92.97% 141.60% 117.72% 90.97% 95.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 -
Price 1.1900 0.7000 0.5700 0.4550 0.2800 0.1200 0.1600 -
P/RPS 12.87 7.45 5.01 3.36 2.09 0.91 1.13 47.52%
  YoY % 72.75% 48.70% 49.11% 60.77% 129.67% -19.47% -
  Horiz. % 1,138.94% 659.29% 443.36% 297.35% 184.96% 80.53% 100.00%
P/EPS -176.53 199.36 -30.00 -568.75 127.27 -26.67 -266.67 -6.38%
  YoY % -188.55% 764.53% 94.73% -546.88% 577.20% 90.00% -
  Horiz. % 66.20% -74.76% 11.25% 213.28% -47.73% 10.00% 100.00%
EY -0.57 0.50 -3.33 -0.18 0.79 -3.75 -0.38 6.69%
  YoY % -214.00% 115.02% -1,750.00% -122.78% 121.07% -886.84% -
  Horiz. % 150.00% -131.58% 876.32% 47.37% -207.89% 986.84% 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 3.22 1.59 0.80 0.72 0.62 0.25 0.33 43.91%
  YoY % 102.52% 98.75% 11.11% 16.13% 148.00% -24.24% -
  Horiz. % 975.76% 481.82% 242.42% 218.18% 187.88% 75.76% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/11/16 27/11/15 27/11/14 28/11/13 28/08/12 25/08/11 08/09/10 -
Price 1.3600 0.7300 0.8800 0.4950 0.2600 0.1200 0.1400 -
P/RPS 14.71 7.77 7.74 3.66 1.94 0.91 0.99 53.92%
  YoY % 89.32% 0.39% 111.48% 88.66% 113.19% -8.08% -
  Horiz. % 1,485.86% 784.85% 781.82% 369.70% 195.96% 91.92% 100.00%
P/EPS -201.75 207.91 -46.32 -618.75 118.18 -26.67 -233.33 -2.30%
  YoY % -197.04% 548.86% 92.51% -623.57% 543.12% 88.57% -
  Horiz. % 86.47% -89.11% 19.85% 265.18% -50.65% 11.43% 100.00%
EY -0.50 0.48 -2.16 -0.16 0.85 -3.75 -0.43 2.44%
  YoY % -204.17% 122.22% -1,250.00% -118.82% 122.67% -772.09% -
  Horiz. % 116.28% -111.63% 502.33% 37.21% -197.67% 872.09% 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 3.68 1.66 1.24 0.79 0.58 0.25 0.29 50.09%
  YoY % 121.69% 33.87% 56.96% 36.21% 132.00% -13.79% -
  Horiz. % 1,268.97% 572.41% 427.59% 272.41% 200.00% 86.21% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers