Highlights

[VERSATL] QoQ Annualized Quarter Result on 2016-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     46.33%    YoY -     -93.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 53,160 53,728 47,481 47,001 46,580 49,752 44,466 12.63%
  QoQ % -1.06% 13.16% 1.02% 0.90% -6.38% 11.89% -
  Horiz. % 119.55% 120.83% 106.78% 105.70% 104.75% 111.89% 100.00%
PBT 240 96 731 -1,740 -3,242 -3,320 -1,995 -
  QoQ % 150.00% -86.87% 142.01% 46.33% 2.35% -66.42% -
  Horiz. % -12.03% -4.81% -36.64% 87.22% 162.51% 166.42% 100.00%
Tax 0 0 -660 0 0 0 -69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 956.52% -0.00% -0.00% -0.00% 100.00%
NP 240 96 71 -1,740 -3,242 -3,320 -2,064 -
  QoQ % 150.00% 35.21% 104.08% 46.33% 2.35% -60.85% -
  Horiz. % -11.63% -4.65% -3.44% 84.30% 157.07% 160.85% 100.00%
NP to SH 240 96 71 -1,740 -3,242 -3,320 -2,064 -
  QoQ % 150.00% 35.21% 104.08% 46.33% 2.35% -60.85% -
  Horiz. % -11.63% -4.65% -3.44% 84.30% 157.07% 160.85% 100.00%
Tax Rate - % - % 90.29 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 52,920 53,632 47,410 48,741 49,822 53,072 46,530 8.95%
  QoQ % -1.33% 13.12% -2.73% -2.17% -6.12% 14.06% -
  Horiz. % 113.73% 115.26% 101.89% 104.75% 107.07% 114.06% 100.00%
Net Worth 58,669 57,495 55,149 50,455 43,415 42,241 44,588 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,669 57,495 55,149 50,455 43,415 42,241 44,588 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.45 % 0.18 % 0.15 % -3.70 % -6.96 % -6.67 % -4.64 % -
  QoQ % 150.00% 20.00% 104.05% 46.84% -4.35% -43.75% -
  Horiz. % -9.70% -3.88% -3.23% 79.74% 150.00% 143.75% 100.00%
ROE 0.41 % 0.17 % 0.13 % -3.45 % -7.47 % -7.86 % -4.63 % -
  QoQ % 141.18% 30.77% 103.77% 53.82% 4.96% -69.76% -
  Horiz. % -8.86% -3.67% -2.81% 74.51% 161.34% 169.76% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 45.30 45.79 40.46 40.06 39.70 42.40 37.90 12.61%
  QoQ % -1.07% 13.17% 1.00% 0.91% -6.37% 11.87% -
  Horiz. % 119.53% 120.82% 106.75% 105.70% 104.75% 111.87% 100.00%
EPS 0.20 0.08 0.06 -1.48 -2.76 -2.84 -1.77 -
  QoQ % 150.00% 33.33% 104.05% 46.38% 2.82% -60.45% -
  Horiz. % -11.30% -4.52% -3.39% 83.62% 155.93% 160.45% 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 0.5000 0.4900 0.4700 0.4300 0.3700 0.3600 0.3800 20.06%
  QoQ % 2.04% 4.26% 9.30% 16.22% 2.78% -5.26% -
  Horiz. % 131.58% 128.95% 123.68% 113.16% 97.37% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.88 21.10 18.65 18.46 18.29 19.54 17.46 12.65%
  QoQ % -1.04% 13.14% 1.03% 0.93% -6.40% 11.91% -
  Horiz. % 119.59% 120.85% 106.82% 105.73% 104.75% 111.91% 100.00%
EPS 0.09 0.04 0.03 -0.68 -1.27 -1.30 -0.81 -
  QoQ % 125.00% 33.33% 104.41% 46.46% 2.31% -60.49% -
  Horiz. % -11.11% -4.94% -3.70% 83.95% 156.79% 160.49% 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 0.2304 0.2258 0.2166 0.1981 0.1705 0.1659 0.1751 20.06%
  QoQ % 2.04% 4.25% 9.34% 16.19% 2.77% -5.25% -
  Horiz. % 131.58% 128.95% 123.70% 113.14% 97.37% 94.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.7200 1.6800 1.2900 1.3400 1.1900 1.2500 0.6900 -
P/RPS 1.59 3.67 3.19 3.35 3.00 2.95 1.82 -8.61%
  QoQ % -56.68% 15.05% -4.78% 11.67% 1.69% 62.09% -
  Horiz. % 87.36% 201.65% 175.27% 184.07% 164.84% 162.09% 100.00%
P/EPS 352.02 2,053.43 2,131.93 -90.36 -43.07 -44.18 -39.23 -
  QoQ % -82.86% -3.68% 2,459.37% -109.80% 2.51% -12.62% -
  Horiz. % -897.32% -5,234.34% -5,434.44% 230.33% 109.79% 112.62% 100.00%
EY 0.28 0.05 0.05 -1.11 -2.32 -2.26 -2.55 -
  QoQ % 460.00% 0.00% 104.50% 52.16% -2.65% 11.37% -
  Horiz. % -10.98% -1.96% -1.96% 43.53% 90.98% 88.63% 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 1.44 3.43 2.74 3.12 3.22 3.47 1.82 -14.44%
  QoQ % -58.02% 25.18% -12.18% -3.11% -7.20% 90.66% -
  Horiz. % 79.12% 188.46% 150.55% 171.43% 176.92% 190.66% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 -
Price 0.9300 0.7200 1.4500 1.3600 1.3600 1.0400 1.4900 -
P/RPS 2.05 1.57 3.58 3.40 3.43 2.45 3.93 -35.17%
  QoQ % 30.57% -56.15% 5.29% -0.87% 40.00% -37.66% -
  Horiz. % 52.16% 39.95% 91.09% 86.51% 87.28% 62.34% 100.00%
P/EPS 454.69 880.04 2,396.35 -91.71 -49.22 -36.76 -84.71 -
  QoQ % -48.33% -63.28% 2,712.96% -86.33% -33.90% 56.60% -
  Horiz. % -536.76% -1,038.89% -2,828.89% 108.26% 58.10% 43.40% 100.00%
EY 0.22 0.11 0.04 -1.09 -2.03 -2.72 -1.18 -
  QoQ % 100.00% 175.00% 103.67% 46.31% 25.37% -130.51% -
  Horiz. % -18.64% -9.32% -3.39% 92.37% 172.03% 230.51% 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 1.86 1.47 3.09 3.16 3.68 2.89 3.92 -39.14%
  QoQ % 26.53% -52.43% -2.22% -14.13% 27.34% -26.28% -
  Horiz. % 47.45% 37.50% 78.83% 80.61% 93.88% 73.72% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

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. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. KLCI waves 26 - Wave 3 could have started KLCI waves
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
6. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. 顶级手套拉锯战/万年船 小股东大权利
PARTNERS & BROKERS