Highlights

[VERSATL] QoQ Annualized Quarter Result on 2015-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -92.36%    YoY -     -522.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 44,122 44,704 45,288 49,840 50,734 52,308 54,252 -12.84%
  QoQ % -1.30% -1.29% -9.13% -1.76% -3.01% -3.58% -
  Horiz. % 81.33% 82.40% 83.48% 91.87% 93.52% 96.42% 100.00%
PBT -900 -3,654 -8,956 -15,881 -8,321 -7,878 -7,344 -75.23%
  QoQ % 75.37% 59.20% 43.61% -90.85% -5.63% -7.27% -
  Horiz. % 12.25% 49.75% 121.95% 216.24% 113.31% 107.27% 100.00%
Tax 0 7,308 0 -126 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -5,800.00% -0.00% 100.00% - - -
NP -900 3,654 -8,956 -16,007 -8,321 -7,878 -7,344 -75.23%
  QoQ % -124.63% 140.80% 44.05% -92.36% -5.63% -7.27% -
  Horiz. % 12.25% -49.75% 121.95% 217.96% 113.31% 107.27% 100.00%
NP to SH -900 -3,654 -8,956 -16,007 -8,321 -7,878 -7,344 -75.23%
  QoQ % 75.37% 59.20% 44.05% -92.36% -5.63% -7.27% -
  Horiz. % 12.25% 49.75% 121.95% 217.96% 113.31% 107.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 45,022 41,050 54,244 65,847 59,055 60,186 61,596 -18.81%
  QoQ % 9.68% -24.32% -17.62% 11.50% -1.88% -2.29% -
  Horiz. % 73.09% 66.64% 88.06% 106.90% 95.88% 97.71% 100.00%
Net Worth 51,629 51,629 55,149 57,549 61,967 78,558 85,163 -28.31%
  QoQ % 0.00% -6.38% -4.17% -7.13% -21.12% -7.76% -
  Horiz. % 60.62% 60.62% 64.76% 67.58% 72.76% 92.24% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 51,629 51,629 55,149 57,549 61,967 78,558 85,163 -28.31%
  QoQ % 0.00% -6.38% -4.17% -7.13% -21.12% -7.76% -
  Horiz. % 60.62% 60.62% 64.76% 67.58% 72.76% 92.24% 100.00%
NOSH 117,338 117,338 117,338 110,672 110,656 110,646 110,602 4.01%
  QoQ % 0.00% 0.00% 6.02% 0.01% 0.01% 0.04% -
  Horiz. % 106.09% 106.09% 106.09% 100.06% 100.05% 100.04% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.04 % 8.17 % -19.78 % -32.12 % -16.40 % -15.06 % -13.54 % -71.59%
  QoQ % -124.97% 141.30% 38.42% -95.85% -8.90% -11.23% -
  Horiz. % 15.07% -60.34% 146.09% 237.22% 121.12% 111.23% 100.00%
ROE -1.74 % -7.08 % -16.24 % -27.81 % -13.43 % -10.03 % -8.62 % -65.49%
  QoQ % 75.42% 56.40% 41.60% -107.07% -33.90% -16.36% -
  Horiz. % 20.19% 82.13% 188.40% 322.62% 155.80% 116.36% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.60 38.10 38.60 45.03 45.85 47.28 49.05 -16.20%
  QoQ % -1.31% -1.30% -14.28% -1.79% -3.02% -3.61% -
  Horiz. % 76.66% 77.68% 78.70% 91.80% 93.48% 96.39% 100.00%
EPS -0.77 -3.12 -7.64 -14.47 -7.52 -7.12 -6.64 -76.13%
  QoQ % 75.32% 59.16% 47.20% -92.42% -5.62% -7.23% -
  Horiz. % 11.60% 46.99% 115.06% 217.92% 113.25% 107.23% 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 0.4400 0.4700 0.5200 0.5600 0.7100 0.7700 -31.07%
  QoQ % 0.00% -6.38% -9.62% -7.14% -21.13% -7.79% -
  Horiz. % 57.14% 57.14% 61.04% 67.53% 72.73% 92.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.33 17.56 17.79 19.57 19.92 20.54 21.31 -12.84%
  QoQ % -1.31% -1.29% -9.10% -1.76% -3.02% -3.61% -
  Horiz. % 81.32% 82.40% 83.48% 91.83% 93.48% 96.39% 100.00%
EPS -0.35 -1.43 -3.52 -6.29 -3.27 -3.09 -2.88 -75.37%
  QoQ % 75.52% 59.38% 44.04% -92.35% -5.83% -7.29% -
  Horiz. % 12.15% 49.65% 122.22% 218.40% 113.54% 107.29% 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 0.2028 0.2028 0.2166 0.2260 0.2434 0.3085 0.3345 -28.30%
  QoQ % 0.00% -6.37% -4.16% -7.15% -21.10% -7.77% -
  Horiz. % 60.63% 60.63% 64.75% 67.56% 72.77% 92.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.7350 0.7000 0.7650 0.7500 0.8800 0.5700 0.4850 -
P/RPS 1.95 1.84 1.98 1.67 1.92 1.21 0.99 56.94%
  QoQ % 5.98% -7.07% 18.56% -13.02% 58.68% 22.22% -
  Horiz. % 196.97% 185.86% 200.00% 168.69% 193.94% 122.22% 100.00%
P/EPS -95.83 -22.48 -10.02 -5.19 -11.70 -8.01 -7.30 453.88%
  QoQ % -326.29% -124.35% -93.06% 55.64% -46.07% -9.73% -
  Horiz. % 1,312.74% 307.95% 137.26% 71.10% 160.27% 109.73% 100.00%
EY -1.04 -4.45 -9.98 -19.28 -8.55 -12.49 -13.69 -81.98%
  QoQ % 76.63% 55.41% 48.24% -125.50% 31.55% 8.77% -
  Horiz. % 7.60% 32.51% 72.90% 140.83% 62.45% 91.23% 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 1.67 1.59 1.63 1.44 1.57 0.80 0.63 91.20%
  QoQ % 5.03% -2.45% 13.19% -8.28% 96.25% 26.98% -
  Horiz. % 265.08% 252.38% 258.73% 228.57% 249.21% 126.98% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 -
Price 0.7200 0.7300 0.8200 0.7800 0.8100 0.8800 0.4950 -
P/RPS 1.91 1.92 2.12 1.73 1.77 1.86 1.01 52.75%
  QoQ % -0.52% -9.43% 22.54% -2.26% -4.84% 84.16% -
  Horiz. % 189.11% 190.10% 209.90% 171.29% 175.25% 184.16% 100.00%
P/EPS -93.87 -23.44 -10.74 -5.39 -10.77 -12.36 -7.45 438.98%
  QoQ % -300.47% -118.25% -99.26% 49.95% 12.86% -65.91% -
  Horiz. % 1,260.00% 314.63% 144.16% 72.35% 144.56% 165.91% 100.00%
EY -1.07 -4.27 -9.31 -18.54 -9.28 -8.09 -13.41 -81.38%
  QoQ % 74.94% 54.14% 49.78% -99.78% -14.71% 39.67% -
  Horiz. % 7.98% 31.84% 69.43% 138.26% 69.20% 60.33% 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 1.64 1.66 1.74 1.50 1.45 1.24 0.64 86.94%
  QoQ % -1.20% -4.60% 16.00% 3.45% 16.94% 93.75% -
  Horiz. % 256.25% 259.38% 271.88% 234.38% 226.56% 193.75% 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
 
 

380  480  597  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.63+0.03 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 SERBADK-WA 0.115+0.01 
 VSOLAR 0.0150.00 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 PICORP 0.21+0.01 
 KOMARK 0.130.00 
 DNEX 0.835+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS