Highlights

[VERSATL] YoY Quarter Result on 2012-03-31 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     91.11%    YoY -     47.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 11,322 13,563 15,954 12,803 13,541 14,232 11,383 -0.09%
  YoY % -16.52% -14.99% 24.61% -5.45% -4.86% 25.03% -
  Horiz. % 99.46% 119.15% 140.16% 112.47% 118.96% 125.03% 100.00%
PBT -2,239 -1,836 190 -351 -670 -468 -1,223 10.16%
  YoY % -21.95% -1,066.32% 154.13% 47.61% -43.16% 61.73% -
  Horiz. % 183.07% 150.12% -15.54% 28.70% 54.78% 38.27% 100.00%
Tax 0 0 -1 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 -2,239 -1,836 189 -351 -670 -468 -1,223 10.16%
  YoY % -21.95% -1,071.43% 153.85% 47.61% -43.16% 61.73% -
  Horiz. % 183.07% 150.12% -15.45% 28.70% 54.78% 38.27% 100.00%
NP to SH -2,239 -1,836 189 -351 -670 -468 -1,223 10.16%
  YoY % -21.95% -1,071.43% 153.85% 47.61% -43.16% 61.73% -
  Horiz. % 183.07% 150.12% -15.45% 28.70% 54.78% 38.27% 100.00%
Tax Rate - % - % 0.53 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 13,561 15,399 15,765 13,154 14,211 14,700 12,606 1.17%
  YoY % -11.94% -2.32% 19.85% -7.44% -3.33% 16.61% -
  Horiz. % 107.58% 122.16% 125.06% 104.35% 112.73% 116.61% 100.00%
Net Worth 55,149 85,163 64,482 49,359 53,819 54,600 5,173 46.01%
  YoY % -35.24% 32.07% 30.64% -8.29% -1.43% 955.32% -
  Horiz. % 1,065.93% 1,646.06% 1,246.32% 954.02% 1,040.23% 1,055.32% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 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
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 55,149 85,163 64,482 49,359 53,819 54,600 5,173 46.01%
  YoY % -35.24% 32.07% 30.64% -8.29% -1.43% 955.32% -
  Horiz. % 1,065.93% 1,646.06% 1,246.32% 954.02% 1,040.23% 1,055.32% 100.00%
NOSH 117,338 110,602 111,176 109,687 109,836 111,428 11,008 46.01%
  YoY % 6.09% -0.52% 1.36% -0.14% -1.43% 912.24% -
  Horiz. % 1,065.93% 1,004.74% 1,009.95% 996.43% 997.77% 1,012.24% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -19.78 % -13.54 % 1.18 % -2.74 % -4.95 % -3.29 % -10.74 % 10.26%
  YoY % -46.09% -1,247.46% 143.07% 44.65% -50.46% 69.37% -
  Horiz. % 184.17% 126.07% -10.99% 25.51% 46.09% 30.63% 100.00%
ROE -4.06 % -2.16 % 0.29 % -0.71 % -1.24 % -0.86 % -23.64 % -24.56%
  YoY % -87.96% -844.83% 140.85% 42.74% -44.19% 96.36% -
  Horiz. % 17.17% 9.14% -1.23% 3.00% 5.25% 3.64% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.65 12.26 14.35 11.67 12.33 12.77 103.41 -31.57%
  YoY % -21.29% -14.56% 22.96% -5.35% -3.45% -87.65% -
  Horiz. % 9.33% 11.86% 13.88% 11.29% 11.92% 12.35% 100.00%
EPS -1.91 -1.66 0.17 -0.32 -0.61 -0.42 -1.11 9.07%
  YoY % -15.06% -1,076.47% 153.13% 47.54% -45.24% 62.16% -
  Horiz. % 172.07% 149.55% -15.32% 28.83% 54.95% 37.84% 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 0.4700 0.7700 0.5800 0.4500 0.4900 0.4900 0.4700 -
  YoY % -38.96% 32.76% 28.89% -8.16% 0.00% 4.26% -
  Horiz. % 100.00% 163.83% 123.40% 95.74% 104.26% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,169
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.77 10.51 12.36 9.92 10.49 11.03 8.82 -0.09%
  YoY % -16.56% -14.97% 24.60% -5.43% -4.90% 25.06% -
  Horiz. % 99.43% 119.16% 140.14% 112.47% 118.93% 125.06% 100.00%
EPS -1.73 -1.42 0.15 -0.27 -0.52 -0.36 -0.95 10.06%
  YoY % -21.83% -1,046.67% 155.56% 48.08% -44.44% 62.11% -
  Horiz. % 182.11% 149.47% -15.79% 28.42% 54.74% 37.89% 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 0.4273 0.6598 0.4996 0.3824 0.4170 0.4230 0.0401 46.00%
  YoY % -35.24% 32.07% 30.65% -8.30% -1.42% 954.86% -
  Horiz. % 1,065.59% 1,645.39% 1,245.89% 953.62% 1,039.90% 1,054.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.7650 0.4850 0.4000 0.3100 0.1700 0.1700 0.1400 -
P/RPS 7.93 3.96 2.79 2.66 1.38 1.33 0.14 90.73%
  YoY % 100.25% 41.94% 4.89% 92.75% 3.76% 850.00% -
  Horiz. % 5,664.29% 2,828.57% 1,992.86% 1,900.00% 985.71% 950.00% 100.00%
P/EPS -40.09 -29.22 235.29 -96.88 -27.87 -40.48 -1.26 73.92%
  YoY % -37.20% -112.42% 342.87% -247.61% 31.15% -3,112.70% -
  Horiz. % 3,181.75% 2,319.05% -18,673.81% 7,688.89% 2,211.90% 3,212.70% 100.00%
EY -2.49 -3.42 0.43 -1.03 -3.59 -2.47 -79.36 -42.52%
  YoY % 27.19% -895.35% 141.75% 71.31% -45.34% 96.89% -
  Horiz. % 3.14% 4.31% -0.54% 1.30% 4.52% 3.11% 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 1.63 0.63 0.69 0.69 0.35 0.35 0.30 31.09%
  YoY % 158.73% -8.70% 0.00% 97.14% 0.00% 16.67% -
  Horiz. % 543.33% 210.00% 230.00% 230.00% 116.67% 116.67% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/08/15 27/08/14 29/08/13 23/05/12 27/05/11 26/05/10 26/05/09 -
Price 0.8200 0.4950 0.4050 0.2800 0.1250 0.1600 0.1400 -
P/RPS 8.50 4.04 2.82 2.40 1.01 1.25 0.14 92.86%
  YoY % 110.40% 43.26% 17.50% 137.62% -19.20% 792.86% -
  Horiz. % 6,071.43% 2,885.71% 2,014.29% 1,714.29% 721.43% 892.86% 100.00%
P/EPS -42.97 -29.82 238.24 -87.50 -20.49 -38.10 -1.26 75.86%
  YoY % -44.10% -112.52% 372.27% -327.04% 46.22% -2,923.81% -
  Horiz. % 3,410.32% 2,366.67% -18,907.94% 6,944.44% 1,626.19% 3,023.81% 100.00%
EY -2.33 -3.35 0.42 -1.14 -4.88 -2.63 -79.36 -43.13%
  YoY % 30.45% -897.62% 136.84% 76.64% -85.55% 96.69% -
  Horiz. % 2.94% 4.22% -0.53% 1.44% 6.15% 3.31% 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 1.74 0.64 0.70 0.62 0.26 0.33 0.30 32.47%
  YoY % 171.88% -8.57% 12.90% 138.46% -21.21% 10.00% -
  Horiz. % 580.00% 213.33% 233.33% 206.67% 86.67% 110.00% 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.
 


 

60  58  310  1757 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.01-0.02 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.145+0.01 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 PERDANA 0.430.00 
 HIBISCS 1.05+0.02 
 MTRONIC 0.085-0.005 
 VS 1.04+0.02 
 ORION 0.205+0.005 
Partners & Brokers