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 - 129,169
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.63 36.79 36.41 36.09 38.55 34.45 34.18 14.06%
  QoQ % 13.16% 1.04% 0.89% -6.38% 11.90% 0.79% -
  Horiz. % 121.80% 107.64% 106.52% 105.59% 112.79% 100.79% 100.00%
EPS 0.07 0.06 -1.35 -2.51 -2.57 -1.60 -0.70 -
  QoQ % 16.67% 104.44% 46.22% 2.33% -60.62% -128.57% -
  Horiz. % -10.00% -8.57% 192.86% 358.57% 367.14% 228.57% 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 0.4455 0.4273 0.3909 0.3364 0.3273 0.3455 0.4000 7.45%
  QoQ % 4.26% 9.31% 16.20% 2.78% -5.27% -13.63% -
  Horiz. % 111.38% 106.82% 97.72% 84.10% 81.82% 86.38% 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.
 


 

294  364  573  978 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.985+0.05 
 EKOVEST-WB 0.49+0.045 
 WCT-WE 0.195+0.035 
 IRIS 0.185+0.01 
 IWCITY 1.20+0.01 
 SAPNRG 0.3350.00 
 BARAKAH 0.10-0.005 
 MALTON 0.67+0.055 
 KNM 0.18+0.005 
Partners & Brokers