Highlights

[VERSATL] YoY TTM Result on 2012-12-31 [#0]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
31-Dec-2012
Profit Trend QoQ -     146.69%    YoY -     128.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Revenue 57,978 61,126 60,756  -   -   -   -  -3.68%
  YoY % -5.15% 0.61% - - - - -
  Horiz. % 95.43% 100.61% 100.00% - - - -
PBT -1,473 523 1,400  -   -   -   -  -
  YoY % -381.64% -62.64% - - - - -
  Horiz. % -105.21% 37.36% 100.00% - - - -
Tax 129 743 743  -   -   -   -  -75.45%
  YoY % -82.64% 0.00% - - - - -
  Horiz. % 17.36% 100.00% 100.00% - - - -
NP -1,344 1,266 2,143  -   -   -   -  -
  YoY % -206.16% -40.92% - - - - -
  Horiz. % -62.72% 59.08% 100.00% - - - -
NP to SH -1,344 1,266 2,143  -   -   -   -  -
  YoY % -206.16% -40.92% - - - - -
  Horiz. % -62.72% 59.08% 100.00% - - - -
Tax Rate - % -142.07 % -53.07 %  -  %  -  %  -  %  -  % -
  YoY % 0.00% -167.70% - - - - -
  Horiz. % 0.00% 267.70% 100.00% - - - -
Total Cost 59,322 59,860 58,613  -   -   -   -  0.97%
  YoY % -0.90% 2.13% - - - - -
  Horiz. % 101.21% 102.13% 100.00% - - - -
Net Worth 99,339 60,846 61,888  -   -   -   -  46.17%
  YoY % 63.26% -1.68% - - - - -
  Horiz. % 160.51% 98.32% 100.00% - - - -
Dividend
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Div 0 0 0  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - %  -  %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Net Worth 99,339 60,846 61,888  -   -   -   -  46.17%
  YoY % 63.26% -1.68% - - - - -
  Horiz. % 160.51% 98.32% 100.00% - - - -
NOSH 110,377 110,630 110,515  -   -   -   -  -0.10%
  YoY % -0.23% 0.10% - - - - -
  Horiz. % 99.87% 100.10% 100.00% - - - -
Ratio Analysis
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
NP Margin -2.32 % 2.07 % 3.53 %  -  %  -  %  -  %  -  % -
  YoY % -212.08% -41.36% - - - - -
  Horiz. % -65.72% 58.64% 100.00% - - - -
ROE -1.35 % 2.08 % 3.46 %  -  %  -  %  -  %  -  % -
  YoY % -164.90% -39.88% - - - - -
  Horiz. % -39.02% 60.12% 100.00% - - - -
Per Share
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
RPS 52.53 55.25 54.97  -   -   -   -  -3.58%
  YoY % -4.92% 0.51% - - - - -
  Horiz. % 95.56% 100.51% 100.00% - - - -
EPS -1.22 1.14 1.94  -   -   -   -  -
  YoY % -207.02% -41.24% - - - - -
  Horiz. % -62.89% 58.76% 100.00% - - - -
DPS 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
NAPS 0.9000 0.5500 0.5600  -   -   -   -  46.32%
  YoY % 63.64% -1.79% - - - - -
  Horiz. % 160.71% 98.21% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
RPS 22.77 24.01 23.86  -   -   -   -  -3.68%
  YoY % -5.16% 0.63% - - - - -
  Horiz. % 95.43% 100.63% 100.00% - - - -
EPS -0.53 0.50 0.84  -   -   -   -  -
  YoY % -206.00% -40.48% - - - - -
  Horiz. % -63.10% 59.52% 100.00% - - - -
DPS 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
NAPS 0.3901 0.2390 0.2430  -   -   -   -  46.19%
  YoY % 63.22% -1.65% - - - - -
  Horiz. % 160.53% 98.35% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Date 31/03/14 29/03/13 31/12/12  -   -   -   -  -
Price 0.4250 0.2500 0.2300  -   -   -   -  -
P/RPS 0.81 0.45 0.42  -   -   -   -  69.36%
  YoY % 80.00% 7.14% - - - - -
  Horiz. % 192.86% 107.14% 100.00% - - - -
P/EPS -34.90 21.85 11.86  -   -   -   -  -
  YoY % -259.73% 84.23% - - - - -
  Horiz. % -294.27% 184.23% 100.00% - - - -
EY -2.87 4.58 8.43  -   -   -   -  -
  YoY % -162.66% -45.67% - - - - -
  Horiz. % -34.05% 54.33% 100.00% - - - -
DY 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.45 0.41  -   -   -   -  11.58%
  YoY % 4.44% 9.76% - - - - -
  Horiz. % 114.63% 109.76% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/12/12  -   -   -   -  CAGR
Date 26/05/14 30/05/13 27/02/13  -   -   -   -  -
Price 0.4950 0.4350 0.2100  -   -   -   -  -
P/RPS 0.94 0.79 0.38  -   -   -   -  106.79%
  YoY % 18.99% 107.89% - - - - -
  Horiz. % 247.37% 207.89% 100.00% - - - -
P/EPS -40.65 38.01 10.83  -   -   -   -  -
  YoY % -206.95% 250.97% - - - - -
  Horiz. % -375.35% 350.97% 100.00% - - - -
EY -2.46 2.63 9.23  -   -   -   -  -
  YoY % -193.54% -71.51% - - - - -
  Horiz. % -26.65% 28.49% 100.00% - - - -
DY 0.00 0.00 0.00  -   -   -   -  -
  YoY % 0.00% 0.00% - - - - -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.79 0.38  -   -   -   -  34.53%
  YoY % -30.38% 107.89% - - - - -
  Horiz. % 144.74% 207.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TAWIN: Enters into EV Market, where EV Copper Demand may potentially rise by 9-FOLD by 2027 gemfinding
2. From Permafrost to Precipitation, Calvin Tan Research (At what stage is Glove, Steel/Aluminium & Palm Oil Stocks currently? THE INVESTMENT APPROACH OF CALVIN TAN
3. What pushes the stock price up or down? Koon Yew Yin Koon Yew Yin's Blog
4. JAKS: What should I response? Any advice! Sslee blog
5. Malaysia's new Covid-19 cases jump to 4,498, highest in three months - Koon Yew Yin Koon Yew Yin's Blog
6. PALM OIL - The Investment That Separates Billionaires from Millionaires (Reposted article) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 7 May 2021 PublicInvest Research
8. SDRED's 31% Stake in Iron Ore Miner is Worth As Much as SDRED's Market Cap Already The Pelham Blue Fund
PARTNERS & BROKERS