[VERSATL] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 27.71%
YoY- -143.89%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 44,882 51,078 58,124 57,312 55,767 58,088 53,148 -2.66%
PBT -10,315 -5,318 -3,624 -4,175 -3,259 1,823 -15,254 -6.06%
Tax -126 -338 467 -415 1,377 64 1,337 -
NP -10,441 -5,656 -3,157 -4,590 -1,882 1,887 -13,917 -4.49%
-
NP to SH -10,441 -5,656 -3,157 -4,590 -1,882 1,887 -13,917 -4.49%
-
Tax Rate - - - - - -3.51% - -
Total Cost 55,323 56,734 61,281 61,902 57,649 56,201 67,065 -3.03%
-
Net Worth 51,629 61,950 70,782 49,408 50,799 52,799 49,942 0.53%
Dividend
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 51,629 61,950 70,782 49,408 50,799 52,799 49,942 0.53%
NOSH 117,338 110,625 110,597 109,795 110,432 109,999 108,571 1.24%
Ratio Analysis
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -23.26% -11.07% -5.43% -8.01% -3.37% 3.25% -26.19% -
ROE -20.22% -9.13% -4.46% -9.29% -3.70% 3.57% -27.87% -
Per Share
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.25 46.17 52.55 52.20 50.50 52.81 48.95 -3.86%
EPS -8.90 -5.11 -2.85 -4.18 -1.70 1.72 -12.82 -5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.56 0.64 0.45 0.46 0.48 0.46 -0.70%
Adjusted Per Share Value based on latest NOSH - 109,795
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.02 18.24 20.75 20.46 19.91 20.74 18.97 -2.66%
EPS -3.73 -2.02 -1.13 -1.64 -0.67 0.67 -4.97 -4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1843 0.2212 0.2527 0.1764 0.1814 0.1885 0.1783 0.53%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.735 0.88 0.435 0.25 0.10 0.14 0.14 -
P/RPS 1.92 1.91 0.83 0.48 0.20 0.27 0.29 35.28%
P/EPS -8.26 -17.21 -15.24 -5.98 -5.87 8.16 -1.09 38.23%
EY -12.11 -5.81 -6.56 -16.72 -17.04 12.25 -91.56 -27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.57 0.68 0.56 0.22 0.29 0.30 31.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/02/16 23/02/15 25/02/14 26/11/12 29/11/11 25/11/10 24/11/09 -
Price 0.72 0.81 0.42 0.24 0.29 0.12 0.20 -
P/RPS 1.88 1.75 0.80 0.46 0.57 0.23 0.41 27.56%
P/EPS -8.09 -15.84 -14.71 -5.74 -17.02 7.00 -1.56 30.10%
EY -12.36 -6.31 -6.80 -17.42 -5.88 14.30 -64.09 -23.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.45 0.66 0.53 0.63 0.25 0.43 23.86%

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