Highlights

[VERSATL] QoQ Annualized Quarter Result on 2016-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     2.35%    YoY -     11.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 53,728 47,481 47,001 46,580 49,752 44,466 44,122 14.05%
  QoQ % 13.16% 1.02% 0.90% -6.38% 11.89% 0.78% -
  Horiz. % 121.77% 107.61% 106.52% 105.57% 112.76% 100.78% 100.00%
PBT 96 731 -1,740 -3,242 -3,320 -1,995 -900 -
  QoQ % -86.87% 142.01% 46.33% 2.35% -66.42% -121.67% -
  Horiz. % -10.67% -81.22% 193.33% 360.22% 368.89% 221.67% 100.00%
Tax 0 -660 0 0 0 -69 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 956.52% -0.00% -0.00% -0.00% 100.00% -
NP 96 71 -1,740 -3,242 -3,320 -2,064 -900 -
  QoQ % 35.21% 104.08% 46.33% 2.35% -60.85% -129.33% -
  Horiz. % -10.67% -7.89% 193.33% 360.22% 368.89% 229.33% 100.00%
NP to SH 96 71 -1,740 -3,242 -3,320 -2,064 -900 -
  QoQ % 35.21% 104.08% 46.33% 2.35% -60.85% -129.33% -
  Horiz. % -10.67% -7.89% 193.33% 360.22% 368.89% 229.33% 100.00%
Tax Rate - % 90.29 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 53,632 47,410 48,741 49,822 53,072 46,530 45,022 12.38%
  QoQ % 13.12% -2.73% -2.17% -6.12% 14.06% 3.35% -
  Horiz. % 119.12% 105.30% 108.26% 110.66% 117.88% 103.35% 100.00%
Net Worth 57,495 55,149 50,455 43,415 42,241 44,588 51,629 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 57,495 55,149 50,455 43,415 42,241 44,588 51,629 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 100.00%
NOSH 117,338 117,338 117,338 117,338 117,338 117,338 117,338 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.18 % 0.15 % -3.70 % -6.96 % -6.67 % -4.64 % -2.04 % -
  QoQ % 20.00% 104.05% 46.84% -4.35% -43.75% -127.45% -
  Horiz. % -8.82% -7.35% 181.37% 341.18% 326.96% 227.45% 100.00%
ROE 0.17 % 0.13 % -3.45 % -7.47 % -7.86 % -4.63 % -1.74 % -
  QoQ % 30.77% 103.77% 53.82% 4.96% -69.76% -166.09% -
  Horiz. % -9.77% -7.47% 198.28% 429.31% 451.72% 266.09% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.79 40.46 40.06 39.70 42.40 37.90 37.60 14.05%
  QoQ % 13.17% 1.00% 0.91% -6.37% 11.87% 0.80% -
  Horiz. % 121.78% 107.61% 106.54% 105.59% 112.77% 100.80% 100.00%
EPS 0.08 0.06 -1.48 -2.76 -2.84 -1.77 -0.77 -
  QoQ % 33.33% 104.05% 46.38% 2.82% -60.45% -129.87% -
  Horiz. % -10.39% -7.79% 192.21% 358.44% 368.83% 229.87% 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 0.4900 0.4700 0.4300 0.3700 0.3600 0.3800 0.4400 7.45%
  QoQ % 4.26% 9.30% 16.22% 2.78% -5.26% -13.64% -
  Horiz. % 111.36% 106.82% 97.73% 84.09% 81.82% 86.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.10 18.65 18.46 18.29 19.54 17.46 17.33 14.04%
  QoQ % 13.14% 1.03% 0.93% -6.40% 11.91% 0.75% -
  Horiz. % 121.75% 107.62% 106.52% 105.54% 112.75% 100.75% 100.00%
EPS 0.04 0.03 -0.68 -1.27 -1.30 -0.81 -0.35 -
  QoQ % 33.33% 104.41% 46.46% 2.31% -60.49% -131.43% -
  Horiz. % -11.43% -8.57% 194.29% 362.86% 371.43% 231.43% 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 0.2258 0.2166 0.1981 0.1705 0.1659 0.1751 0.2028 7.43%
  QoQ % 4.25% 9.34% 16.19% 2.77% -5.25% -13.66% -
  Horiz. % 111.34% 106.80% 97.68% 84.07% 81.80% 86.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.6800 1.2900 1.3400 1.1900 1.2500 0.6900 0.7350 -
P/RPS 3.67 3.19 3.35 3.00 2.95 1.82 1.95 52.49%
  QoQ % 15.05% -4.78% 11.67% 1.69% 62.09% -6.67% -
  Horiz. % 188.21% 163.59% 171.79% 153.85% 151.28% 93.33% 100.00%
P/EPS 2,053.43 2,131.93 -90.36 -43.07 -44.18 -39.23 -95.83 -
  QoQ % -3.68% 2,459.37% -109.80% 2.51% -12.62% 59.06% -
  Horiz. % -2,142.78% -2,224.70% 94.29% 44.94% 46.10% 40.94% 100.00%
EY 0.05 0.05 -1.11 -2.32 -2.26 -2.55 -1.04 -
  QoQ % 0.00% 104.50% 52.16% -2.65% 11.37% -145.19% -
  Horiz. % -4.81% -4.81% 106.73% 223.08% 217.31% 245.19% 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 3.43 2.74 3.12 3.22 3.47 1.82 1.67 61.65%
  QoQ % 25.18% -12.18% -3.11% -7.20% 90.66% 8.98% -
  Horiz. % 205.39% 164.07% 186.83% 192.81% 207.78% 108.98% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 26/02/16 -
Price 0.7200 1.4500 1.3600 1.3600 1.0400 1.4900 0.7200 -
P/RPS 1.57 3.58 3.40 3.43 2.45 3.93 1.91 -12.26%
  QoQ % -56.15% 5.29% -0.87% 40.00% -37.66% 105.76% -
  Horiz. % 82.20% 187.43% 178.01% 179.58% 128.27% 205.76% 100.00%
P/EPS 880.04 2,396.35 -91.71 -49.22 -36.76 -84.71 -93.87 -
  QoQ % -63.28% 2,712.96% -86.33% -33.90% 56.60% 9.76% -
  Horiz. % -937.51% -2,552.84% 97.70% 52.43% 39.16% 90.24% 100.00%
EY 0.11 0.04 -1.09 -2.03 -2.72 -1.18 -1.07 -
  QoQ % 175.00% 103.67% 46.31% 25.37% -130.51% -10.28% -
  Horiz. % -10.28% -3.74% 101.87% 189.72% 254.21% 110.28% 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 1.47 3.09 3.16 3.68 2.89 3.92 1.64 -7.04%
  QoQ % -52.43% -2.22% -14.13% 27.34% -26.28% 139.02% -
  Horiz. % 89.63% 188.41% 192.68% 224.39% 176.22% 239.02% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

158  438  553  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.085-0.005 
 DATAPRP 0.20-0.02 
 MAHSING 0.975-0.025 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.57-0.21 
 DGSB 0.22+0.005 
 HWGB 0.75+0.035 
 LUSTER 0.165-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS