Highlights

[VERSATL] QoQ Annualized Quarter Result on 2015-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     75.37%    YoY -     89.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 46,580 49,752 44,466 44,122 44,704 45,288 49,840 -4.40%
  QoQ % -6.38% 11.89% 0.78% -1.30% -1.29% -9.13% -
  Horiz. % 93.46% 99.82% 89.22% 88.53% 89.70% 90.87% 100.00%
PBT -3,242 -3,320 -1,995 -900 -3,654 -8,956 -15,881 -65.23%
  QoQ % 2.35% -66.42% -121.67% 75.37% 59.20% 43.61% -
  Horiz. % 20.41% 20.91% 12.56% 5.67% 23.01% 56.39% 100.00%
Tax 0 0 -69 0 7,308 0 -126 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 54.76% -0.00% -5,800.00% -0.00% 100.00%
NP -3,242 -3,320 -2,064 -900 3,654 -8,956 -16,007 -65.41%
  QoQ % 2.35% -60.85% -129.33% -124.63% 140.80% 44.05% -
  Horiz. % 20.25% 20.74% 12.89% 5.62% -22.83% 55.95% 100.00%
NP to SH -3,242 -3,320 -2,064 -900 -3,654 -8,956 -16,007 -65.41%
  QoQ % 2.35% -60.85% -129.33% 75.37% 59.20% 44.05% -
  Horiz. % 20.25% 20.74% 12.89% 5.62% 22.83% 55.95% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,822 53,072 46,530 45,022 41,050 54,244 65,847 -16.92%
  QoQ % -6.12% 14.06% 3.35% 9.68% -24.32% -17.62% -
  Horiz. % 75.66% 80.60% 70.66% 68.37% 62.34% 82.38% 100.00%
Net Worth 43,415 42,241 44,588 51,629 51,629 55,149 57,549 -17.09%
  QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -4.17% -
  Horiz. % 75.44% 73.40% 77.48% 89.71% 89.71% 95.83% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 43,415 42,241 44,588 51,629 51,629 55,149 57,549 -17.09%
  QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -4.17% -
  Horiz. % 75.44% 73.40% 77.48% 89.71% 89.71% 95.83% 100.00%
NOSH 117,338 117,338 117,338 117,338 117,338 117,338 110,672 3.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.02% -
  Horiz. % 106.02% 106.02% 106.02% 106.02% 106.02% 106.02% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.96 % -6.67 % -4.64 % -2.04 % 8.17 % -19.78 % -32.12 % -63.82%
  QoQ % -4.35% -43.75% -127.45% -124.97% 141.30% 38.42% -
  Horiz. % 21.67% 20.77% 14.45% 6.35% -25.44% 61.58% 100.00%
ROE -7.47 % -7.86 % -4.63 % -1.74 % -7.08 % -16.24 % -27.81 % -58.27%
  QoQ % 4.96% -69.76% -166.09% 75.42% 56.40% 41.60% -
  Horiz. % 26.86% 28.26% 16.65% 6.26% 25.46% 58.40% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 39.70 42.40 37.90 37.60 38.10 38.60 45.03 -8.03%
  QoQ % -6.37% 11.87% 0.80% -1.31% -1.30% -14.28% -
  Horiz. % 88.16% 94.16% 84.17% 83.50% 84.61% 85.72% 100.00%
EPS -2.76 -2.84 -1.77 -0.77 -3.12 -7.64 -14.47 -66.76%
  QoQ % 2.82% -60.45% -129.87% 75.32% 59.16% 47.20% -
  Horiz. % 19.07% 19.63% 12.23% 5.32% 21.56% 52.80% 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 0.3700 0.3600 0.3800 0.4400 0.4400 0.4700 0.5200 -20.25%
  QoQ % 2.78% -5.26% -13.64% 0.00% -6.38% -9.62% -
  Horiz. % 71.15% 69.23% 73.08% 84.62% 84.62% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.81 35.04 31.32 31.08 31.49 31.90 35.10 -4.39%
  QoQ % -6.36% 11.88% 0.77% -1.30% -1.29% -9.12% -
  Horiz. % 93.48% 99.83% 89.23% 88.55% 89.72% 90.88% 100.00%
EPS -2.28 -2.34 -1.45 -0.63 -2.57 -6.31 -11.27 -65.44%
  QoQ % 2.56% -61.38% -130.16% 75.49% 59.27% 44.01% -
  Horiz. % 20.23% 20.76% 12.87% 5.59% 22.80% 55.99% 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 0.3058 0.2975 0.3140 0.3636 0.3636 0.3884 0.4053 -17.08%
  QoQ % 2.79% -5.25% -13.64% 0.00% -6.39% -4.17% -
  Horiz. % 75.45% 73.40% 77.47% 89.71% 89.71% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.1900 1.2500 0.6900 0.7350 0.7000 0.7650 0.7500 -
P/RPS 3.00 2.95 1.82 1.95 1.84 1.98 1.67 47.62%
  QoQ % 1.69% 62.09% -6.67% 5.98% -7.07% 18.56% -
  Horiz. % 179.64% 176.65% 108.98% 116.77% 110.18% 118.56% 100.00%
P/EPS -43.07 -44.18 -39.23 -95.83 -22.48 -10.02 -5.19 308.32%
  QoQ % 2.51% -12.62% 59.06% -326.29% -124.35% -93.06% -
  Horiz. % 829.87% 851.25% 755.88% 1,846.44% 433.14% 193.06% 100.00%
EY -2.32 -2.26 -2.55 -1.04 -4.45 -9.98 -19.28 -75.53%
  QoQ % -2.65% 11.37% -145.19% 76.63% 55.41% 48.24% -
  Horiz. % 12.03% 11.72% 13.23% 5.39% 23.08% 51.76% 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 3.22 3.47 1.82 1.67 1.59 1.63 1.44 70.75%
  QoQ % -7.20% 90.66% 8.98% 5.03% -2.45% 13.19% -
  Horiz. % 223.61% 240.97% 126.39% 115.97% 110.42% 113.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 30/05/16 26/02/16 27/11/15 26/08/15 26/05/15 -
Price 1.3600 1.0400 1.4900 0.7200 0.7300 0.8200 0.7800 -
P/RPS 3.43 2.45 3.93 1.91 1.92 2.12 1.73 57.62%
  QoQ % 40.00% -37.66% 105.76% -0.52% -9.43% 22.54% -
  Horiz. % 198.27% 141.62% 227.17% 110.40% 110.98% 122.54% 100.00%
P/EPS -49.22 -36.76 -84.71 -93.87 -23.44 -10.74 -5.39 335.13%
  QoQ % -33.90% 56.60% 9.76% -300.47% -118.25% -99.26% -
  Horiz. % 913.17% 682.00% 1,571.61% 1,741.56% 434.88% 199.26% 100.00%
EY -2.03 -2.72 -1.18 -1.07 -4.27 -9.31 -18.54 -77.02%
  QoQ % 25.37% -130.51% -10.28% 74.94% 54.14% 49.78% -
  Horiz. % 10.95% 14.67% 6.36% 5.77% 23.03% 50.22% 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 3.68 2.89 3.92 1.64 1.66 1.74 1.50 81.60%
  QoQ % 27.34% -26.28% 139.02% -1.20% -4.60% 16.00% -
  Horiz. % 245.33% 192.67% 261.33% 109.33% 110.67% 116.00% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers