[VERSATL] QoQ 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 62,069 61,126 60,756 57,312 54,443 54,047 54,785 8.68%
PBT 466 523 1,400 -4,175 -5,928 -6,673 -6,992 -
Tax 742 743 743 -415 -421 -421 -421 -
NP 1,208 1,266 2,143 -4,590 -6,349 -7,094 -7,413 -
-
NP to SH 1,208 1,266 2,143 -4,590 -6,349 -7,094 -7,413 -
-
Tax Rate -159.23% -142.07% -53.07% - - - - -
Total Cost 60,861 59,860 58,613 61,902 60,792 61,141 62,198 -1.43%
-
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 1.95% 2.07% 3.53% -8.01% -11.66% -13.13% -13.53% -
ROE 1.87% 2.08% 3.46% -9.29% -12.57% -14.37% -15.24% -
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 55.83 55.25 54.97 52.20 48.49 49.27 49.55 8.28%
EPS 1.09 1.14 1.94 -4.18 -5.65 -6.47 -6.70 -
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 22.16 21.82 21.69 20.46 19.44 19.30 19.56 8.68%
EPS 0.43 0.45 0.77 -1.64 -2.27 -2.53 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2302 0.2172 0.221 0.1764 0.1804 0.1762 0.1737 20.67%
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 0.72 0.45 0.42 0.48 0.58 0.63 0.87 -11.86%
P/EPS 36.81 21.85 11.86 -5.98 -4.95 -4.79 -6.41 -
EY 2.72 4.58 8.43 -16.72 -20.20 -20.86 -15.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.45 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 0.73 0.79 0.38 0.46 0.54 0.57 0.71 1.87%
P/EPS 37.27 38.01 10.83 -5.74 -4.60 -4.33 -5.22 -
EY 2.68 2.63 9.23 -17.42 -21.75 -23.10 -19.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 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