[VERSATL] YoY Cumulative Quarter Result on 31-Dec-2012

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- 432.87%
YoY- 134.06%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/12/12 CAGR
Revenue 71,152 13,173 60,756 13.50%
PBT -2,701 -1,228 1,395 -
Tax 128 0 742 -75.57%
NP -2,573 -1,228 2,137 -
-
NP to SH -2,573 -1,228 2,137 -
-
Tax Rate - - -53.19% -
Total Cost 73,725 14,401 58,619 20.19%
-
Net Worth 99,386 60,846 61,859 46.28%
Dividend
31/03/14 31/03/13 31/12/12 CAGR
Div - - - -
Div Payout % - - - -
Equity
31/03/14 31/03/13 31/12/12 CAGR
Net Worth 99,386 60,846 61,859 46.28%
NOSH 110,429 110,630 110,463 -0.02%
Ratio Analysis
31/03/14 31/03/13 31/12/12 CAGR
NP Margin -3.62% -9.32% 3.52% -
ROE -2.59% -2.02% 3.45% -
Per Share
31/03/14 31/03/13 31/12/12 CAGR
RPS 64.43 11.91 55.00 13.53%
EPS -2.33 -1.11 1.93 -
DPS 0.00 0.00 0.00 -
NAPS 0.90 0.55 0.56 46.31%
Adjusted Per Share Value based on latest NOSH - 110,515
31/03/14 31/03/13 31/12/12 CAGR
RPS 25.40 4.70 21.69 13.50%
EPS -0.92 -0.44 0.76 -
DPS 0.00 0.00 0.00 -
NAPS 0.3548 0.2172 0.2208 46.29%
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 0.425 0.25 0.23 -
P/RPS 0.66 0.46 0.42 43.70%
P/EPS -18.24 12.94 11.89 -
EY -5.48 7.73 8.41 -
DY 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.41 11.57%
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 0.495 0.435 0.21 -
P/RPS 0.77 0.79 0.38 76.21%
P/EPS -21.24 22.52 10.86 -
EY -4.71 4.44 9.21 -
DY 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.38 34.52%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment