[VERSATL] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[VERSATL] VERSATILE CREATIVE BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -14.6%
YoY- -2434.94%
Quarter Report
Latest QR
Upcoming QR
VERSATL's Result
VERSATL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,322 11,789 11,897 12,591 13,563 13,027 14,947 -16.94%
PBT -2,239 -9,640 -2,301 -2,104 -1,836 923 -2,039 6.45%
Tax 0 -126 0 0 0 -338 4 -
NP -2,239 -9,766 -2,301 -2,104 -1,836 585 -2,035 6.59%
-
NP to SH -2,239 -9,766 -2,301 -2,104 -1,836 585 -2,035 6.59%
-
Tax Rate - - - - - 36.62% - -
Total Cost 13,561 21,555 14,198 14,695 15,399 12,442 16,982 -13.96%
-
Net Worth 55,149 57,560 61,950 78,623 85,163 99,339 70,782 -15.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 55,149 57,560 61,950 78,623 85,163 99,339 70,782 -15.36%
NOSH 117,338 110,693 110,625 110,736 110,602 110,377 110,597 4.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -19.78% -82.84% -19.34% -16.71% -13.54% 4.49% -13.61% -
ROE -4.06% -16.97% -3.71% -2.68% -2.16% 0.59% -2.88% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.65 10.65 10.75 11.37 12.26 11.80 13.51 -20.14%
EPS -1.91 -8.83 -2.08 -1.90 -1.66 0.53 -1.84 2.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.52 0.56 0.71 0.77 0.90 0.64 -18.64%
Adjusted Per Share Value based on latest NOSH - 110,736
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.05 4.22 4.26 4.50 4.85 4.66 5.35 -16.98%
EPS -0.80 -3.49 -0.82 -0.75 -0.66 0.21 -0.73 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1973 0.2059 0.2216 0.2813 0.3047 0.3554 0.2532 -15.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.765 0.75 0.88 0.57 0.485 0.425 0.435 -
P/RPS 7.93 7.04 8.18 5.01 3.96 3.60 3.22 82.66%
P/EPS -40.09 -8.50 -42.31 -30.00 -29.22 80.19 -23.64 42.34%
EY -2.49 -11.76 -2.36 -3.33 -3.42 1.25 -4.23 -29.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.44 1.57 0.80 0.63 0.47 0.68 79.39%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 25/02/14 -
Price 0.82 0.78 0.81 0.88 0.495 0.495 0.42 -
P/RPS 8.50 7.32 7.53 7.74 4.04 4.19 3.11 95.84%
P/EPS -42.97 -8.84 -38.94 -46.32 -29.82 93.40 -22.83 52.61%
EY -2.33 -11.31 -2.57 -2.16 -3.35 1.07 -4.38 -34.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.50 1.45 1.24 0.64 0.55 0.66 91.17%

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