Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2016-06-30 [#1]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     59.79%    YoY -     62.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 47,481 35,251 23,290 12,438 44,466 33,092 22,352 65.17%
  QoQ % 34.69% 51.36% 87.25% -72.03% 34.37% 48.05% -
  Horiz. % 212.42% 157.71% 104.20% 55.65% 198.94% 148.05% 100.00%
PBT 731 -1,305 -1,621 -830 -1,995 -675 -1,827 -
  QoQ % 156.02% 19.49% -95.30% 58.40% -195.56% 63.05% -
  Horiz. % -40.01% 71.43% 88.72% 45.43% 109.20% 36.95% 100.00%
Tax -660 0 0 0 -69 0 3,654 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -18.06% 0.00% 0.00% 0.00% -1.89% 0.00% 100.00%
NP 71 -1,305 -1,621 -830 -2,064 -675 1,827 -88.50%
  QoQ % 105.44% 19.49% -95.30% 59.79% -205.78% -136.95% -
  Horiz. % 3.89% -71.43% -88.72% -45.43% -112.97% -36.95% 100.00%
NP to SH 71 -1,305 -1,621 -830 -2,064 -675 -1,827 -
  QoQ % 105.44% 19.49% -95.30% 59.79% -205.78% 63.05% -
  Horiz. % -3.89% 71.43% 88.72% 45.43% 112.97% 36.95% 100.00%
Tax Rate 90.29 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 47,410 36,556 24,911 13,268 46,530 33,767 20,525 74.65%
  QoQ % 29.69% 46.75% 87.75% -71.49% 37.80% 64.52% -
  Horiz. % 230.99% 178.10% 121.37% 64.64% 226.70% 164.52% 100.00%
Net Worth 55,149 50,455 43,415 42,241 44,588 51,629 51,629 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 55,149 50,455 43,415 42,241 44,588 51,629 51,629 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.15 % -3.70 % -6.96 % -6.67 % -4.64 % -2.04 % 8.17 % -93.02%
  QoQ % 104.05% 46.84% -4.35% -43.75% -127.45% -124.97% -
  Horiz. % 1.84% -45.29% -85.19% -81.64% -56.79% -24.97% 100.00%
ROE 0.13 % -2.59 % -3.73 % -1.96 % -4.63 % -1.31 % -3.54 % -
  QoQ % 105.02% 30.56% -90.31% 57.67% -253.44% 62.99% -
  Horiz. % -3.67% 73.16% 105.37% 55.37% 130.79% 37.01% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 40.46 30.04 19.85 10.60 37.90 28.20 19.05 65.15%
  QoQ % 34.69% 51.34% 87.26% -72.03% 34.40% 48.03% -
  Horiz. % 212.39% 157.69% 104.20% 55.64% 198.95% 148.03% 100.00%
EPS 0.06 -1.11 -1.38 -0.71 -1.77 -0.58 -1.56 -
  QoQ % 105.41% 19.57% -94.37% 59.89% -205.17% 62.82% -
  Horiz. % -3.85% 71.15% 88.46% 45.51% 113.46% 37.18% 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 0.4700 0.4300 0.3700 0.3600 0.3800 0.4400 0.4400 4.49%
  QoQ % 9.30% 16.22% 2.78% -5.26% -13.64% 0.00% -
  Horiz. % 106.82% 97.73% 84.09% 81.82% 86.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.65 13.84 9.15 4.88 17.46 13.00 8.78 65.17%
  QoQ % 34.75% 51.26% 87.50% -72.05% 34.31% 48.06% -
  Horiz. % 212.41% 157.63% 104.21% 55.58% 198.86% 148.06% 100.00%
EPS 0.03 -0.51 -0.64 -0.33 -0.81 -0.27 -0.72 -
  QoQ % 105.88% 20.31% -93.94% 59.26% -200.00% 62.50% -
  Horiz. % -4.17% 70.83% 88.89% 45.83% 112.50% 37.50% 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 0.2166 0.1981 0.1705 0.1659 0.1751 0.2028 0.2028 4.48%
  QoQ % 9.34% 16.19% 2.77% -5.25% -13.66% 0.00% -
  Horiz. % 106.80% 97.68% 84.07% 81.80% 86.34% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.2900 1.3400 1.1900 1.2500 0.6900 0.7350 0.7000 -
P/RPS 3.19 4.46 6.00 11.79 1.82 2.61 3.67 -8.91%
  QoQ % -28.48% -25.67% -49.11% 547.80% -30.27% -28.88% -
  Horiz. % 86.92% 121.53% 163.49% 321.25% 49.59% 71.12% 100.00%
P/EPS 2,131.93 -120.49 -86.14 -176.71 -39.23 -127.77 -44.96 -
  QoQ % 1,869.38% -39.88% 51.25% -350.45% 69.30% -184.19% -
  Horiz. % -4,741.84% 267.99% 191.59% 393.04% 87.26% 284.19% 100.00%
EY 0.05 -0.83 -1.16 -0.57 -2.55 -0.78 -2.22 -
  QoQ % 106.02% 28.45% -103.51% 77.65% -226.92% 64.86% -
  Horiz. % -2.25% 37.39% 52.25% 25.68% 114.86% 35.14% 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 2.74 3.12 3.22 3.47 1.82 1.67 1.59 43.69%
  QoQ % -12.18% -3.11% -7.20% 90.66% 8.98% 5.03% -
  Horiz. % 172.33% 196.23% 202.52% 218.24% 114.47% 105.03% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 24/11/16 24/08/16 30/05/16 26/02/16 27/11/15 -
Price 1.4500 1.3600 1.3600 1.0400 1.4900 0.7200 0.7300 -
P/RPS 3.58 4.53 6.85 9.81 3.93 2.55 3.83 -4.40%
  QoQ % -20.97% -33.87% -30.17% 149.62% 54.12% -33.42% -
  Horiz. % 93.47% 118.28% 178.85% 256.14% 102.61% 66.58% 100.00%
P/EPS 2,396.35 -122.28 -98.45 -147.03 -84.71 -125.16 -46.88 -
  QoQ % 2,059.72% -24.21% 33.04% -73.57% 32.32% -166.98% -
  Horiz. % -5,111.67% 260.84% 210.00% 313.63% 180.70% 266.98% 100.00%
EY 0.04 -0.82 -1.02 -0.68 -1.18 -0.80 -2.13 -
  QoQ % 104.88% 19.61% -50.00% 42.37% -47.50% 62.44% -
  Horiz. % -1.88% 38.50% 47.89% 31.92% 55.40% 37.56% 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 3.09 3.16 3.68 2.89 3.92 1.64 1.66 51.26%
  QoQ % -2.22% -14.13% 27.34% -26.28% 139.02% -1.20% -
  Horiz. % 186.14% 190.36% 221.69% 174.10% 236.14% 98.80% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

387  737  393  469 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.135-0.01 
 BORNOIL 0.07-0.005 
 NETX 0.020.00 
 PHB 0.040.00 
 LAMBO 0.06-0.005 
 AT 0.105-0.025 
 NICE 0.295+0.04 
 XOX 0.275-0.035 
 VELESTO 0.16-0.005 
 EDUSPEC 0.015-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers