Highlights

[VERSATL] QoQ Annualized Quarter Result on 2019-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     100.14%    YoY -     100.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 51,208 55,128 55,667 55,409 57,828 60,588 55,203 -4.88%
  QoQ % -7.11% -0.97% 0.47% -4.18% -4.56% 9.75% -
  Horiz. % 92.76% 99.86% 100.84% 100.37% 104.76% 109.75% 100.00%
PBT -2,802 24 -18,103 -13,985 -13,214 -16,108 -5,688 -37.60%
  QoQ % -11,775.00% 100.13% -29.44% -5.84% 17.97% -183.19% -
  Horiz. % 49.26% -0.42% 318.27% 245.87% 232.31% 283.19% 100.00%
Tax 0 0 1,177 -8 0 0 -914 -
  QoQ % 0.00% 0.00% 14,812.50% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -128.77% 0.88% -0.00% -0.00% 100.00%
NP -2,802 24 -16,926 -13,993 -13,214 -16,108 -6,602 -43.49%
  QoQ % -11,775.00% 100.14% -20.96% -5.90% 17.97% -143.99% -
  Horiz. % 42.44% -0.36% 256.38% 211.96% 200.15% 243.99% 100.00%
NP to SH -2,802 24 -16,926 -13,993 -13,214 -16,108 -6,602 -43.49%
  QoQ % -11,775.00% 100.14% -20.96% -5.90% 17.97% -143.99% -
  Horiz. % 42.44% -0.36% 256.38% 211.96% 200.15% 243.99% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 54,010 55,104 72,593 69,402 71,042 76,696 61,805 -8.59%
  QoQ % -1.99% -24.09% 4.60% -2.31% -7.37% 24.09% -
  Horiz. % 87.39% 89.16% 117.45% 112.29% 114.95% 124.09% 100.00%
Net Worth 45,433 45,636 40,012 42,593 51,628 44,588 51,629 -8.16%
  QoQ % -0.44% 14.06% -6.06% -17.50% 15.79% -13.64% -
  Horiz. % 88.00% 88.39% 77.50% 82.50% 100.00% 86.36% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 45,433 45,636 40,012 42,593 51,628 44,588 51,629 -8.16%
  QoQ % -0.44% 14.06% -6.06% -17.50% 15.79% -13.64% -
  Horiz. % 88.00% 88.39% 77.50% 82.50% 100.00% 86.36% 100.00%
NOSH 141,979 138,292 129,072 129,072 129,072 117,338 117,338 13.54%
  QoQ % 2.67% 7.14% 0.00% 0.00% 10.00% 0.00% -
  Horiz. % 121.00% 117.86% 110.00% 110.00% 110.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -5.47 % 0.04 % -30.41 % -25.25 % -22.85 % -26.59 % -11.96 % -40.61%
  QoQ % -13,775.00% 100.13% -20.44% -10.50% 14.07% -122.32% -
  Horiz. % 45.74% -0.33% 254.26% 211.12% 191.05% 222.32% 100.00%
ROE -6.17 % 0.05 % -42.30 % -32.85 % -25.59 % -36.13 % -12.79 % -38.46%
  QoQ % -12,440.00% 100.12% -28.77% -28.37% 29.17% -182.49% -
  Horiz. % 48.24% -0.39% 330.73% 256.84% 200.08% 282.49% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 36.07 39.86 43.13 42.93 44.80 51.64 47.05 -16.22%
  QoQ % -9.51% -7.58% 0.47% -4.17% -13.25% 9.76% -
  Horiz. % 76.66% 84.72% 91.67% 91.24% 95.22% 109.76% 100.00%
EPS -2.00 0.00 -13.11 -11.19 -10.24 -13.72 -5.63 -49.81%
  QoQ % 0.00% 0.00% -17.16% -9.28% 25.36% -143.69% -
  Horiz. % 35.52% -0.00% 232.86% 198.76% 181.88% 243.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3200 0.3300 0.3100 0.3300 0.4000 0.3800 0.4400 -19.11%
  QoQ % -3.03% 6.45% -6.06% -17.50% 5.26% -13.64% -
  Horiz. % 72.73% 75.00% 70.45% 75.00% 90.91% 86.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 36.07 38.83 39.21 39.03 40.73 42.67 38.88 -4.87%
  QoQ % -7.11% -0.97% 0.46% -4.17% -4.55% 9.75% -
  Horiz. % 92.77% 99.87% 100.85% 100.39% 104.76% 109.75% 100.00%
EPS -2.00 0.02 -11.92 -9.86 -9.31 -11.35 -4.65 -42.99%
  QoQ % -10,100.00% 100.17% -20.89% -5.91% 17.97% -144.09% -
  Horiz. % 43.01% -0.43% 256.34% 212.04% 200.22% 244.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3200 0.3214 0.2818 0.3000 0.3636 0.3140 0.3636 -8.16%
  QoQ % -0.44% 14.05% -6.07% -17.49% 15.80% -13.64% -
  Horiz. % 88.01% 88.39% 77.50% 82.51% 100.00% 86.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.2800 0.3600 0.3650 0.4300 0.6900 0.5000 0.5700 -
P/RPS 0.78 0.90 0.85 1.00 1.54 0.97 1.21 -25.36%
  QoQ % -13.33% 5.88% -15.00% -35.06% 58.76% -19.83% -
  Horiz. % 64.46% 74.38% 70.25% 82.64% 127.27% 80.17% 100.00%
P/EPS -14.19 2,074.38 -2.78 -3.97 -6.74 -3.64 -10.13 25.17%
  QoQ % -100.68% 74,717.98% 29.97% 41.10% -85.16% 64.07% -
  Horiz. % 140.08% -20,477.59% 27.44% 39.19% 66.54% 35.93% 100.00%
EY -7.05 0.05 -35.93 -25.21 -14.84 -27.46 -9.87 -20.08%
  QoQ % -14,200.00% 100.14% -42.52% -69.88% 45.96% -178.22% -
  Horiz. % 71.43% -0.51% 364.03% 255.42% 150.35% 278.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 1.09 1.18 1.30 1.73 1.32 1.30 -22.89%
  QoQ % -19.27% -7.63% -9.23% -24.86% 31.06% 1.54% -
  Horiz. % 67.69% 83.85% 90.77% 100.00% 133.08% 101.54% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 30/08/19 31/05/19 26/02/19 22/11/18 04/09/18 31/05/18 -
Price 0.2800 0.3150 0.3250 0.4050 0.4700 0.4200 0.4000 -
P/RPS 0.78 0.79 0.75 0.94 1.05 0.81 0.85 -5.56%
  QoQ % -1.27% 5.33% -20.21% -10.48% 29.63% -4.71% -
  Horiz. % 91.76% 92.94% 88.24% 110.59% 123.53% 95.29% 100.00%
P/EPS -14.19 1,815.08 -2.48 -3.74 -4.59 -3.06 -7.11 58.45%
  QoQ % -100.78% 73,288.71% 33.69% 18.52% -50.00% 56.96% -
  Horiz. % 199.58% -25,528.55% 34.88% 52.60% 64.56% 43.04% 100.00%
EY -7.05 0.06 -40.35 -26.77 -21.78 -32.69 -14.07 -36.89%
  QoQ % -11,850.00% 100.15% -50.73% -22.91% 33.37% -132.34% -
  Horiz. % 50.11% -0.43% 286.78% 190.26% 154.80% 232.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 0.95 1.05 1.23 1.18 1.11 0.91 -2.21%
  QoQ % -7.37% -9.52% -14.63% 4.24% 6.31% 21.98% -
  Horiz. % 96.70% 104.40% 115.38% 135.16% 129.67% 121.98% 100.00%

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

All figures in '000 unless specified.



  Be the first to like this.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers