Highlights

[VERSATL] QoQ Annualized Quarter Result on 2015-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     59.20%    YoY -     53.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 49,752 44,466 44,122 44,704 45,288 49,840 50,734 -1.30%
  QoQ % 11.89% 0.78% -1.30% -1.29% -9.13% -1.76% -
  Horiz. % 98.06% 87.64% 86.97% 88.11% 89.26% 98.24% 100.00%
PBT -3,320 -1,995 -900 -3,654 -8,956 -15,881 -8,321 -45.83%
  QoQ % -66.42% -121.67% 75.37% 59.20% 43.61% -90.85% -
  Horiz. % 39.90% 23.97% 10.82% 43.91% 107.63% 190.85% 100.00%
Tax 0 -69 0 7,308 0 -126 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 54.76% -0.00% -5,800.00% -0.00% 100.00% -
NP -3,320 -2,064 -900 3,654 -8,956 -16,007 -8,321 -45.83%
  QoQ % -60.85% -129.33% -124.63% 140.80% 44.05% -92.36% -
  Horiz. % 39.90% 24.80% 10.82% -43.91% 107.63% 192.36% 100.00%
NP to SH -3,320 -2,064 -900 -3,654 -8,956 -16,007 -8,321 -45.83%
  QoQ % -60.85% -129.33% 75.37% 59.20% 44.05% -92.36% -
  Horiz. % 39.90% 24.80% 10.82% 43.91% 107.63% 192.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 53,072 46,530 45,022 41,050 54,244 65,847 59,055 -6.88%
  QoQ % 14.06% 3.35% 9.68% -24.32% -17.62% 11.50% -
  Horiz. % 89.87% 78.79% 76.24% 69.51% 91.85% 111.50% 100.00%
Net Worth 42,241 44,588 51,629 51,629 55,149 57,549 61,967 -22.56%
  QoQ % -5.26% -13.64% 0.00% -6.38% -4.17% -7.13% -
  Horiz. % 68.17% 71.96% 83.32% 83.32% 89.00% 92.87% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 42,241 44,588 51,629 51,629 55,149 57,549 61,967 -22.56%
  QoQ % -5.26% -13.64% 0.00% -6.38% -4.17% -7.13% -
  Horiz. % 68.17% 71.96% 83.32% 83.32% 89.00% 92.87% 100.00%
NOSH 117,338 117,338 117,338 117,338 117,338 110,672 110,656 3.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.02% 0.01% -
  Horiz. % 106.04% 106.04% 106.04% 106.04% 106.04% 100.01% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -6.67 % -4.64 % -2.04 % 8.17 % -19.78 % -32.12 % -16.40 % -45.14%
  QoQ % -43.75% -127.45% -124.97% 141.30% 38.42% -95.85% -
  Horiz. % 40.67% 28.29% 12.44% -49.82% 120.61% 195.85% 100.00%
ROE -7.86 % -4.63 % -1.74 % -7.08 % -16.24 % -27.81 % -13.43 % -30.06%
  QoQ % -69.76% -166.09% 75.42% 56.40% 41.60% -107.07% -
  Horiz. % 58.53% 34.48% 12.96% 52.72% 120.92% 207.07% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.40 37.90 37.60 38.10 38.60 45.03 45.85 -5.09%
  QoQ % 11.87% 0.80% -1.31% -1.30% -14.28% -1.79% -
  Horiz. % 92.48% 82.66% 82.01% 83.10% 84.19% 98.21% 100.00%
EPS -2.84 -1.77 -0.77 -3.12 -7.64 -14.47 -7.52 -47.78%
  QoQ % -60.45% -129.87% 75.32% 59.16% 47.20% -92.42% -
  Horiz. % 37.77% 23.54% 10.24% 41.49% 101.60% 192.42% 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 0.3600 0.3800 0.4400 0.4400 0.4700 0.5200 0.5600 -25.53%
  QoQ % -5.26% -13.64% 0.00% -6.38% -9.62% -7.14% -
  Horiz. % 64.29% 67.86% 78.57% 78.57% 83.93% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.04 31.32 31.08 31.49 31.90 35.10 35.73 -1.29%
  QoQ % 11.88% 0.77% -1.30% -1.29% -9.12% -1.76% -
  Horiz. % 98.07% 87.66% 86.99% 88.13% 89.28% 98.24% 100.00%
EPS -2.34 -1.45 -0.63 -2.57 -6.31 -11.27 -5.86 -45.80%
  QoQ % -61.38% -130.16% 75.49% 59.27% 44.01% -92.32% -
  Horiz. % 39.93% 24.74% 10.75% 43.86% 107.68% 192.32% 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 0.2975 0.3140 0.3636 0.3636 0.3884 0.4053 0.4365 -22.57%
  QoQ % -5.25% -13.64% 0.00% -6.39% -4.17% -7.15% -
  Horiz. % 68.16% 71.94% 83.30% 83.30% 88.98% 92.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.2500 0.6900 0.7350 0.7000 0.7650 0.7500 0.8800 -
P/RPS 2.95 1.82 1.95 1.84 1.98 1.67 1.92 33.19%
  QoQ % 62.09% -6.67% 5.98% -7.07% 18.56% -13.02% -
  Horiz. % 153.65% 94.79% 101.56% 95.83% 103.12% 86.98% 100.00%
P/EPS -44.18 -39.23 -95.83 -22.48 -10.02 -5.19 -11.70 142.69%
  QoQ % -12.62% 59.06% -326.29% -124.35% -93.06% 55.64% -
  Horiz. % 377.61% 335.30% 819.06% 192.14% 85.64% 44.36% 100.00%
EY -2.26 -2.55 -1.04 -4.45 -9.98 -19.28 -8.55 -58.85%
  QoQ % 11.37% -145.19% 76.63% 55.41% 48.24% -125.50% -
  Horiz. % 26.43% 29.82% 12.16% 52.05% 116.73% 225.50% 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 3.47 1.82 1.67 1.59 1.63 1.44 1.57 69.76%
  QoQ % 90.66% 8.98% 5.03% -2.45% 13.19% -8.28% -
  Horiz. % 221.02% 115.92% 106.37% 101.27% 103.82% 91.72% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 26/02/16 27/11/15 26/08/15 26/05/15 23/02/15 -
Price 1.0400 1.4900 0.7200 0.7300 0.8200 0.7800 0.8100 -
P/RPS 2.45 3.93 1.91 1.92 2.12 1.73 1.77 24.23%
  QoQ % -37.66% 105.76% -0.52% -9.43% 22.54% -2.26% -
  Horiz. % 138.42% 222.03% 107.91% 108.47% 119.77% 97.74% 100.00%
P/EPS -36.76 -84.71 -93.87 -23.44 -10.74 -5.39 -10.77 126.86%
  QoQ % 56.60% 9.76% -300.47% -118.25% -99.26% 49.95% -
  Horiz. % 341.32% 786.54% 871.59% 217.64% 99.72% 50.05% 100.00%
EY -2.72 -1.18 -1.07 -4.27 -9.31 -18.54 -9.28 -55.91%
  QoQ % -130.51% -10.28% 74.94% 54.14% 49.78% -99.78% -
  Horiz. % 29.31% 12.72% 11.53% 46.01% 100.32% 199.78% 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 2.89 3.92 1.64 1.66 1.74 1.50 1.45 58.44%
  QoQ % -26.28% 139.02% -1.20% -4.60% 16.00% 3.45% -
  Horiz. % 199.31% 270.34% 113.10% 114.48% 120.00% 103.45% 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.
 


 

164  350  516  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.95+0.005 
 ARMADA 0.24-0.005 
 EKOVEST-WB 0.455+0.01 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 GENM 3.20-0.02 
 XINGHE 0.0250.00 
 ALAM-WA 0.060.00 
 KNM 0.1950.00 
 TDM 0.225+0.005 
Partners & Brokers