[VERSATL] QoQ Quarter 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- -317.81%
YoY- 76.58%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 15,954 13,173 16,380 16,562 15,011 12,803 12,936 15.01%
PBT 190 -1,228 2,042 -538 247 -351 -3,533 -
Tax -1 0 743 0 0 0 -415 -98.20%
NP 189 -1,228 2,785 -538 247 -351 -3,948 -
-
NP to SH 189 -1,228 2,785 -538 247 -351 -3,948 -
-
Tax Rate 0.53% - -36.39% - 0.00% - - -
Total Cost 15,765 14,401 13,595 17,100 14,764 13,154 16,884 -4.47%
-
Net Worth 64,482 60,846 61,888 49,408 50,522 49,359 48,646 20.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 64,482 60,846 61,888 49,408 50,522 49,359 48,646 20.68%
NOSH 111,176 110,630 110,515 109,795 112,272 109,687 110,560 0.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.18% -9.32% 17.00% -3.25% 1.65% -2.74% -30.52% -
ROE 0.29% -2.02% 4.50% -1.09% 0.49% -0.71% -8.12% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.35 11.91 14.82 15.08 13.37 11.67 11.70 14.59%
EPS 0.17 -1.11 2.52 -0.49 0.22 -0.32 -3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.56 0.45 0.45 0.45 0.44 20.24%
Adjusted Per Share Value based on latest NOSH - 109,795
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.71 4.71 5.86 5.92 5.37 4.58 4.63 15.01%
EPS 0.07 -0.44 1.00 -0.19 0.09 -0.13 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2307 0.2177 0.2214 0.1767 0.1807 0.1766 0.174 20.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.25 0.23 0.25 0.28 0.31 0.43 -
P/RPS 2.79 0.00 1.55 1.66 2.09 2.66 3.68 -16.86%
P/EPS 235.29 0.00 9.13 -51.02 127.27 -96.88 -12.04 -
EY 0.43 0.00 10.96 -1.96 0.79 -1.03 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.41 0.56 0.62 0.69 0.98 -20.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 26/11/12 28/08/12 23/05/12 29/02/12 -
Price 0.405 0.435 0.21 0.24 0.26 0.28 0.35 -
P/RPS 2.82 0.00 1.42 1.59 1.94 2.40 2.99 -3.83%
P/EPS 238.24 0.00 8.33 -48.98 118.18 -87.50 -9.80 -
EY 0.42 0.00 12.00 -2.04 0.85 -1.14 -10.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.38 0.53 0.58 0.62 0.80 -8.52%

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