Highlights

[VERSATL] QoQ Annualized Quarter Result on 2014-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -5.63%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 44,704 45,288 49,840 50,734 52,308 54,252 71,152 -26.62%
  QoQ % -1.29% -9.13% -1.76% -3.01% -3.58% -23.75% -
  Horiz. % 62.83% 63.65% 70.05% 71.30% 73.52% 76.25% 100.00%
PBT -3,654 -8,956 -15,881 -8,321 -7,878 -7,344 -2,701 22.30%
  QoQ % 59.20% 43.61% -90.85% -5.63% -7.27% -171.90% -
  Horiz. % 135.28% 331.58% 587.97% 308.08% 291.67% 271.90% 100.00%
Tax 7,308 0 -126 0 0 0 128 1,379.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,709.38% 0.00% -98.44% 0.00% 0.00% 0.00% 100.00%
NP 3,654 -8,956 -16,007 -8,321 -7,878 -7,344 -2,573 -
  QoQ % 140.80% 44.05% -92.36% -5.63% -7.27% -185.43% -
  Horiz. % -142.01% 348.08% 622.11% 323.41% 306.18% 285.43% 100.00%
NP to SH -3,654 -8,956 -16,007 -8,321 -7,878 -7,344 -2,573 26.32%
  QoQ % 59.20% 44.05% -92.36% -5.63% -7.27% -185.43% -
  Horiz. % 142.01% 348.08% 622.11% 323.41% 306.18% 285.43% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,050 54,244 65,847 59,055 60,186 61,596 73,725 -32.30%
  QoQ % -24.32% -17.62% 11.50% -1.88% -2.29% -16.45% -
  Horiz. % 55.68% 73.58% 89.31% 80.10% 81.64% 83.55% 100.00%
Net Worth 51,629 55,149 57,549 61,967 78,558 85,163 99,386 -35.35%
  QoQ % -6.38% -4.17% -7.13% -21.12% -7.76% -14.31% -
  Horiz. % 51.95% 55.49% 57.90% 62.35% 79.04% 85.69% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 51,629 55,149 57,549 61,967 78,558 85,163 99,386 -35.35%
  QoQ % -6.38% -4.17% -7.13% -21.12% -7.76% -14.31% -
  Horiz. % 51.95% 55.49% 57.90% 62.35% 79.04% 85.69% 100.00%
NOSH 117,338 117,338 110,672 110,656 110,646 110,602 110,429 4.13%
  QoQ % 0.00% 6.02% 0.01% 0.01% 0.04% 0.16% -
  Horiz. % 106.26% 106.26% 100.22% 100.21% 100.20% 100.16% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.17 % -19.78 % -32.12 % -16.40 % -15.06 % -13.54 % -3.62 % -
  QoQ % 141.30% 38.42% -95.85% -8.90% -11.23% -274.03% -
  Horiz. % -225.69% 546.41% 887.29% 453.04% 416.02% 374.03% 100.00%
ROE -7.08 % -16.24 % -27.81 % -13.43 % -10.03 % -8.62 % -2.59 % 95.38%
  QoQ % 56.40% 41.60% -107.07% -33.90% -16.36% -232.82% -
  Horiz. % 273.36% 627.03% 1,073.75% 518.53% 387.26% 332.82% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.10 38.60 45.03 45.85 47.28 49.05 64.43 -29.53%
  QoQ % -1.30% -14.28% -1.79% -3.02% -3.61% -23.87% -
  Horiz. % 59.13% 59.91% 69.89% 71.16% 73.38% 76.13% 100.00%
EPS -3.12 -7.64 -14.47 -7.52 -7.12 -6.64 -2.33 21.47%
  QoQ % 59.16% 47.20% -92.42% -5.62% -7.23% -184.98% -
  Horiz. % 133.91% 327.90% 621.03% 322.75% 305.58% 284.98% 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 0.4400 0.4700 0.5200 0.5600 0.7100 0.7700 0.9000 -37.91%
  QoQ % -6.38% -9.62% -7.14% -21.13% -7.79% -14.44% -
  Horiz. % 48.89% 52.22% 57.78% 62.22% 78.89% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.49 31.90 35.10 35.73 36.84 38.21 50.11 -26.61%
  QoQ % -1.29% -9.12% -1.76% -3.01% -3.59% -23.75% -
  Horiz. % 62.84% 63.66% 70.05% 71.30% 73.52% 76.25% 100.00%
EPS -2.57 -6.31 -11.27 -5.86 -5.55 -5.17 -1.81 26.30%
  QoQ % 59.27% 44.01% -92.32% -5.59% -7.35% -185.64% -
  Horiz. % 141.99% 348.62% 622.65% 323.76% 306.63% 285.64% 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 0.3636 0.3884 0.4053 0.4365 0.5533 0.5998 0.7000 -35.36%
  QoQ % -6.39% -4.17% -7.15% -21.11% -7.75% -14.31% -
  Horiz. % 51.94% 55.49% 57.90% 62.36% 79.04% 85.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.7000 0.7650 0.7500 0.8800 0.5700 0.4850 0.4250 -
P/RPS 1.84 1.98 1.67 1.92 1.21 0.99 0.66 97.96%
  QoQ % -7.07% 18.56% -13.02% 58.68% 22.22% 50.00% -
  Horiz. % 278.79% 300.00% 253.03% 290.91% 183.33% 150.00% 100.00%
P/EPS -22.48 -10.02 -5.19 -11.70 -8.01 -7.30 -18.24 14.94%
  QoQ % -124.35% -93.06% 55.64% -46.07% -9.73% 59.98% -
  Horiz. % 123.25% 54.93% 28.45% 64.14% 43.91% 40.02% 100.00%
EY -4.45 -9.98 -19.28 -8.55 -12.49 -13.69 -5.48 -12.95%
  QoQ % 55.41% 48.24% -125.50% 31.55% 8.77% -149.82% -
  Horiz. % 81.20% 182.12% 351.82% 156.02% 227.92% 249.82% 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 1.59 1.63 1.44 1.57 0.80 0.63 0.47 125.19%
  QoQ % -2.45% 13.19% -8.28% 96.25% 26.98% 34.04% -
  Horiz. % 338.30% 346.81% 306.38% 334.04% 170.21% 134.04% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 26/05/14 -
Price 0.7300 0.8200 0.7800 0.8100 0.8800 0.4950 0.4950 -
P/RPS 1.92 2.12 1.73 1.77 1.86 1.01 0.77 83.78%
  QoQ % -9.43% 22.54% -2.26% -4.84% 84.16% 31.17% -
  Horiz. % 249.35% 275.32% 224.68% 229.87% 241.56% 131.17% 100.00%
P/EPS -23.44 -10.74 -5.39 -10.77 -12.36 -7.45 -21.24 6.78%
  QoQ % -118.25% -99.26% 49.95% 12.86% -65.91% 64.92% -
  Horiz. % 110.36% 50.56% 25.38% 50.71% 58.19% 35.08% 100.00%
EY -4.27 -9.31 -18.54 -9.28 -8.09 -13.41 -4.71 -6.32%
  QoQ % 54.14% 49.78% -99.78% -14.71% 39.67% -184.71% -
  Horiz. % 90.66% 197.66% 393.63% 197.03% 171.76% 284.71% 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 1.66 1.74 1.50 1.45 1.24 0.64 0.55 108.71%
  QoQ % -4.60% 16.00% 3.45% 16.94% 93.75% 16.36% -
  Horiz. % 301.82% 316.36% 272.73% 263.64% 225.45% 116.36% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers