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 - 129,169
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.41 8.55 9.75 10.89 11.63 11.32 12.44 -6.06%
  YoY % -1.64% -12.31% -10.47% -6.36% 2.74% -9.00% -
  Horiz. % 67.60% 68.73% 78.38% 87.54% 93.49% 91.00% 100.00%
EPS -0.61 0.32 -1.63 -0.06 0.19 -0.39 -0.05 49.14%
  YoY % -290.62% 119.63% -2,616.67% -131.58% 148.72% -680.00% -
  Horiz. % 1,220.00% -640.00% 3,260.00% 120.00% -380.00% 780.00% 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 0.3364 0.4000 0.6091 0.5064 0.3914 0.4116 0.4302 -3.85%
  YoY % -15.90% -34.33% 20.28% 29.38% -4.91% -4.32% -
  Horiz. % 78.20% 92.98% 141.59% 117.71% 90.98% 95.68% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers