Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2018-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -64.07%    YoY -     -5,605.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 13,782 55,667 41,557 28,914 15,147 55,203 40,857 -51.64%
  QoQ % -75.24% 33.95% 43.73% 90.89% -72.56% 35.11% -
  Horiz. % 33.73% 136.25% 101.71% 70.77% 37.07% 135.11% 100.00%
PBT 6 -18,103 -10,489 -6,607 -4,027 -5,688 125 -86.87%
  QoQ % 100.03% -72.59% -58.76% -64.07% 29.20% -4,650.40% -
  Horiz. % 4.80% -14,482.40% -8,391.20% -5,285.60% -3,221.60% -4,550.40% 100.00%
Tax 0 1,177 -6 0 0 -914 0 -
  QoQ % 0.00% 19,716.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -128.77% 0.66% -0.00% -0.00% 100.00% -
NP 6 -16,926 -10,495 -6,607 -4,027 -6,602 125 -86.87%
  QoQ % 100.04% -61.28% -58.85% -64.07% 39.00% -5,381.60% -
  Horiz. % 4.80% -13,540.80% -8,396.00% -5,285.60% -3,221.60% -5,281.60% 100.00%
NP to SH 6 -16,926 -10,495 -6,607 -4,027 -6,602 125 -86.87%
  QoQ % 100.04% -61.28% -58.85% -64.07% 39.00% -5,381.60% -
  Horiz. % 4.80% -13,540.80% -8,396.00% -5,285.60% -3,221.60% -5,281.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,776 72,593 52,052 35,521 19,174 61,805 40,732 -51.55%
  QoQ % -81.02% 39.46% 46.54% 85.26% -68.98% 51.74% -
  Horiz. % 33.82% 178.22% 127.79% 87.21% 47.07% 151.74% 100.00%
Net Worth 45,636 40,012 42,593 51,628 44,588 51,629 58,669 -15.46%
  QoQ % 14.06% -6.06% -17.50% 15.79% -13.64% -12.00% -
  Horiz. % 77.79% 68.20% 72.60% 88.00% 76.00% 88.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 45,636 40,012 42,593 51,628 44,588 51,629 58,669 -15.46%
  QoQ % 14.06% -6.06% -17.50% 15.79% -13.64% -12.00% -
  Horiz. % 77.79% 68.20% 72.60% 88.00% 76.00% 88.00% 100.00%
NOSH 138,292 129,072 129,072 129,072 117,338 117,338 117,338 11.61%
  QoQ % 7.14% 0.00% 0.00% 10.00% 0.00% 0.00% -
  Horiz. % 117.86% 110.00% 110.00% 110.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.04 % -30.41 % -25.25 % -22.85 % -26.59 % -11.96 % 0.31 % -74.56%
  QoQ % 100.13% -20.44% -10.50% 14.07% -122.32% -3,958.06% -
  Horiz. % 12.90% -9,809.68% -8,145.16% -7,370.97% -8,577.42% -3,858.06% 100.00%
ROE 0.01 % -42.30 % -24.64 % -12.80 % -9.03 % -12.79 % 0.21 % -86.94%
  QoQ % 100.02% -71.67% -92.50% -41.75% 29.40% -6,190.48% -
  Horiz. % 4.76% -20,142.86% -11,733.33% -6,095.24% -4,300.00% -6,090.48% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.97 43.13 32.20 22.40 12.91 47.05 34.82 -56.66%
  QoQ % -76.88% 33.94% 43.75% 73.51% -72.56% 35.12% -
  Horiz. % 28.63% 123.87% 92.48% 64.33% 37.08% 135.12% 100.00%
EPS 0.00 -13.11 -8.39 -5.12 -3.43 -5.63 0.11 -
  QoQ % 0.00% -56.26% -63.87% -49.27% 39.08% -5,218.18% -
  Horiz. % 0.00% -11,918.18% -7,627.27% -4,654.55% -3,118.18% -5,118.18% 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 0.3300 0.3100 0.3300 0.4000 0.3800 0.4400 0.5000 -24.25%
  QoQ % 6.45% -6.06% -17.50% 5.26% -13.64% -12.00% -
  Horiz. % 66.00% 62.00% 66.00% 80.00% 76.00% 88.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 283,959
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.85 19.60 14.63 10.18 5.33 19.44 14.39 -51.67%
  QoQ % -75.26% 33.97% 43.71% 90.99% -72.58% 35.09% -
  Horiz. % 33.70% 136.21% 101.67% 70.74% 37.04% 135.09% 100.00%
EPS 0.00 -5.96 -3.70 -2.33 -1.42 -2.32 0.04 -
  QoQ % 0.00% -61.08% -58.80% -64.08% 38.79% -5,900.00% -
  Horiz. % 0.00% -14,900.00% -9,250.00% -5,825.00% -3,550.00% -5,800.00% 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 0.1607 0.1409 0.1500 0.1818 0.1570 0.1818 0.2066 -15.46%
  QoQ % 14.05% -6.07% -17.49% 15.80% -13.64% -12.00% -
  Horiz. % 77.78% 68.20% 72.60% 88.00% 75.99% 88.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3600 0.3650 0.4300 0.6900 0.5000 0.5700 0.6500 -
P/RPS 3.61 0.85 1.34 3.08 3.87 1.21 1.87 55.23%
  QoQ % 324.71% -36.57% -56.49% -20.41% 219.83% -35.29% -
  Horiz. % 193.05% 45.45% 71.66% 164.71% 206.95% 64.71% 100.00%
P/EPS 8,297.52 -2.78 -5.29 -13.48 -14.57 -10.13 610.16 472.46%
  QoQ % 298,571.94% 47.45% 60.76% 7.48% -43.83% -101.66% -
  Horiz. % 1,359.89% -0.46% -0.87% -2.21% -2.39% -1.66% 100.00%
EY 0.01 -35.93 -18.91 -7.42 -6.86 -9.87 0.16 -84.33%
  QoQ % 100.03% -90.01% -154.85% -8.16% 30.50% -6,268.75% -
  Horiz. % 6.25% -22,456.25% -11,818.75% -4,637.50% -4,287.50% -6,168.75% 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 1.09 1.18 1.30 1.73 1.32 1.30 1.30 -11.11%
  QoQ % -7.63% -9.23% -24.86% 31.06% 1.54% 0.00% -
  Horiz. % 83.85% 90.77% 100.00% 133.08% 101.54% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 26/02/19 22/11/18 04/09/18 31/05/18 14/02/18 -
Price 0.3150 0.3250 0.4050 0.4700 0.4200 0.4000 0.5800 -
P/RPS 3.16 0.75 1.26 2.10 3.25 0.85 1.67 53.16%
  QoQ % 321.33% -40.48% -40.00% -35.38% 282.35% -49.10% -
  Horiz. % 189.22% 44.91% 75.45% 125.75% 194.61% 50.90% 100.00%
P/EPS 7,260.33 -2.48 -4.98 -9.18 -12.24 -7.11 544.45 465.01%
  QoQ % 292,855.25% 50.20% 45.75% 25.00% -72.15% -101.31% -
  Horiz. % 1,333.52% -0.46% -0.91% -1.69% -2.25% -1.31% 100.00%
EY 0.01 -40.35 -20.08 -10.89 -8.17 -14.07 0.18 -85.52%
  QoQ % 100.02% -100.95% -84.39% -33.29% 41.93% -7,916.67% -
  Horiz. % 5.56% -22,416.67% -11,155.55% -6,050.00% -4,538.89% -7,816.67% 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 0.95 1.05 1.23 1.18 1.11 0.91 1.16 -12.50%
  QoQ % -9.52% -14.63% 4.24% 6.31% 21.98% -21.55% -
  Horiz. % 81.90% 90.52% 106.03% 101.72% 95.69% 78.45% 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
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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