Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2017-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     400.00%    YoY -     107.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,147 55,203 40,857 26,580 13,432 47,481 35,251 -43.15%
  QoQ % -72.56% 35.11% 53.71% 97.89% -71.71% 34.69% -
  Horiz. % 42.97% 156.60% 115.90% 75.40% 38.10% 134.69% 100.00%
PBT -4,027 -5,688 125 120 24 731 -1,305 112.39%
  QoQ % 29.20% -4,650.40% 4.17% 400.00% -96.72% 156.02% -
  Horiz. % 308.58% 435.86% -9.58% -9.20% -1.84% -56.02% 100.00%
Tax 0 -914 0 0 0 -660 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 138.48% -0.00% -0.00% -0.00% 100.00% -
NP -4,027 -6,602 125 120 24 71 -1,305 112.39%
  QoQ % 39.00% -5,381.60% 4.17% 400.00% -66.20% 105.44% -
  Horiz. % 308.58% 505.90% -9.58% -9.20% -1.84% -5.44% 100.00%
NP to SH -4,027 -6,602 125 120 24 71 -1,305 112.39%
  QoQ % 39.00% -5,381.60% 4.17% 400.00% -66.20% 105.44% -
  Horiz. % 308.58% 505.90% -9.58% -9.20% -1.84% -5.44% 100.00%
Tax Rate - % - % - % - % - % 90.29 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 19,174 61,805 40,732 26,460 13,408 47,410 36,556 -35.04%
  QoQ % -68.98% 51.74% 53.94% 97.34% -71.72% 29.69% -
  Horiz. % 52.45% 169.07% 111.42% 72.38% 36.68% 129.69% 100.00%
Net Worth 44,588 51,629 58,669 58,669 57,495 55,149 50,455 -7.93%
  QoQ % -13.64% -12.00% 0.00% 2.04% 4.26% 9.30% -
  Horiz. % 88.37% 102.33% 116.28% 116.28% 113.95% 109.30% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 44,588 51,629 58,669 58,669 57,495 55,149 50,455 -7.93%
  QoQ % -13.64% -12.00% 0.00% 2.04% 4.26% 9.30% -
  Horiz. % 88.37% 102.33% 116.28% 116.28% 113.95% 109.30% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -26.59 % -11.96 % 0.31 % 0.45 % 0.18 % 0.15 % -3.70 % 273.75%
  QoQ % -122.32% -3,958.06% -31.11% 150.00% 20.00% 104.05% -
  Horiz. % 718.65% 323.24% -8.38% -12.16% -4.86% -4.05% 100.00%
ROE -9.03 % -12.79 % 0.21 % 0.20 % 0.04 % 0.13 % -2.59 % 130.45%
  QoQ % 29.40% -6,190.48% 5.00% 400.00% -69.23% 105.02% -
  Horiz. % 348.65% 493.82% -8.11% -7.72% -1.54% -5.02% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.91 47.05 34.82 22.65 11.45 40.46 30.04 -43.14%
  QoQ % -72.56% 35.12% 53.73% 97.82% -71.70% 34.69% -
  Horiz. % 42.98% 156.62% 115.91% 75.40% 38.12% 134.69% 100.00%
EPS -3.43 -5.63 0.11 0.10 0.02 0.06 -1.11 112.59%
  QoQ % 39.08% -5,218.18% 10.00% 400.00% -66.67% 105.41% -
  Horiz. % 309.01% 507.21% -9.91% -9.01% -1.80% -5.41% 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 0.3800 0.4400 0.5000 0.5000 0.4900 0.4700 0.4300 -7.93%
  QoQ % -13.64% -12.00% 0.00% 2.04% 4.26% 9.30% -
  Horiz. % 88.37% 102.33% 116.28% 116.28% 113.95% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.67 38.88 28.78 18.72 9.46 33.44 24.83 -43.14%
  QoQ % -72.56% 35.09% 53.74% 97.89% -71.71% 34.68% -
  Horiz. % 42.97% 156.58% 115.91% 75.39% 38.10% 134.68% 100.00%
EPS -2.84 -4.65 0.09 0.08 0.02 0.05 -0.92 112.45%
  QoQ % 38.92% -5,266.67% 12.50% 300.00% -60.00% 105.43% -
  Horiz. % 308.70% 505.43% -9.78% -8.70% -2.17% -5.43% 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 0.3140 0.3636 0.4132 0.4132 0.4050 0.3884 0.3554 -7.95%
  QoQ % -13.64% -12.00% 0.00% 2.02% 4.27% 9.29% -
  Horiz. % 88.35% 102.31% 116.26% 116.26% 113.96% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.5000 0.5700 0.6500 0.7200 1.6800 1.2900 1.3400 -
P/RPS 3.87 1.21 1.87 3.18 14.68 3.19 4.46 -9.05%
  QoQ % 219.83% -35.29% -41.19% -78.34% 360.19% -28.48% -
  Horiz. % 86.77% 27.13% 41.93% 71.30% 329.15% 71.52% 100.00%
P/EPS -14.57 -10.13 610.16 704.03 8,213.71 2,131.93 -120.49 -75.64%
  QoQ % -43.83% -101.66% -13.33% -91.43% 285.27% 1,869.38% -
  Horiz. % 12.09% 8.41% -506.40% -584.31% -6,816.92% -1,769.38% 100.00%
EY -6.86 -9.87 0.16 0.14 0.01 0.05 -0.83 310.37%
  QoQ % 30.50% -6,268.75% 14.29% 1,300.00% -80.00% 106.02% -
  Horiz. % 826.51% 1,189.16% -19.28% -16.87% -1.20% -6.02% 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 1.32 1.30 1.30 1.44 3.43 2.74 3.12 -43.73%
  QoQ % 1.54% 0.00% -9.72% -58.02% 25.18% -12.18% -
  Horiz. % 42.31% 41.67% 41.67% 46.15% 109.94% 87.82% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 04/09/18 31/05/18 14/02/18 21/11/17 24/08/17 31/05/17 27/02/17 -
Price 0.4200 0.4000 0.5800 0.9300 0.7200 1.4500 1.3600 -
P/RPS 3.25 0.85 1.67 4.11 6.29 3.58 4.53 -19.91%
  QoQ % 282.35% -49.10% -59.37% -34.66% 75.70% -20.97% -
  Horiz. % 71.74% 18.76% 36.87% 90.73% 138.85% 79.03% 100.00%
P/EPS -12.24 -7.11 544.45 909.37 3,520.16 2,396.35 -122.28 -78.53%
  QoQ % -72.15% -101.31% -40.13% -74.17% 46.90% 2,059.72% -
  Horiz. % 10.01% 5.81% -445.25% -743.68% -2,878.77% -1,959.72% 100.00%
EY -8.17 -14.07 0.18 0.11 0.03 0.04 -0.82 364.98%
  QoQ % 41.93% -7,916.67% 63.64% 266.67% -25.00% 104.88% -
  Horiz. % 996.34% 1,715.85% -21.95% -13.41% -3.66% -4.88% 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 1.11 0.91 1.16 1.86 1.47 3.09 3.16 -50.31%
  QoQ % 21.98% -21.55% -37.63% 26.53% -52.43% -2.22% -
  Horiz. % 35.13% 28.80% 36.71% 58.86% 46.52% 97.78% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers