[VERSATL] QoQ Cumulative Quarter Result on 2017-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 28,914 15,147 55,203 40,857 26,580 13,432 47,481 -28.13% QoQ % 90.89% -72.56% 35.11% 53.71% 97.89% -71.71% - Horiz. % 60.90% 31.90% 116.26% 86.05% 55.98% 28.29% 100.00%
PBT -6,607 -4,027 -5,688 125 120 24 731 - QoQ % -64.07% 29.20% -4,650.40% 4.17% 400.00% -96.72% - Horiz. % -903.83% -550.89% -778.11% 17.10% 16.42% 3.28% 100.00%
Tax 0 0 -914 0 0 0 -660 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 138.48% -0.00% -0.00% -0.00% 100.00%
NP -6,607 -4,027 -6,602 125 120 24 71 - QoQ % -64.07% 39.00% -5,381.60% 4.17% 400.00% -66.20% - Horiz. % -9,305.63% -5,671.83% -9,298.59% 176.06% 169.01% 33.80% 100.00%
NP to SH -6,607 -4,027 -6,602 125 120 24 71 - QoQ % -64.07% 39.00% -5,381.60% 4.17% 400.00% -66.20% - Horiz. % -9,305.63% -5,671.83% -9,298.59% 176.06% 169.01% 33.80% 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% 0.00% 100.00%
Total Cost 35,521 19,174 61,805 40,732 26,460 13,408 47,410 -17.49% QoQ % 85.26% -68.98% 51.74% 53.94% 97.34% -71.72% - Horiz. % 74.92% 40.44% 130.36% 85.91% 55.81% 28.28% 100.00%
Net Worth 51,628 44,588 51,629 58,669 58,669 57,495 55,149 -4.30% QoQ % 15.79% -13.64% -12.00% 0.00% 2.04% 4.26% - Horiz. % 93.62% 80.85% 93.62% 106.38% 106.38% 104.26% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 51,628 44,588 51,629 58,669 58,669 57,495 55,149 -4.30% QoQ % 15.79% -13.64% -12.00% 0.00% 2.04% 4.26% - Horiz. % 93.62% 80.85% 93.62% 106.38% 106.38% 104.26% 100.00%
NOSH 129,072 117,338 117,338 117,338 117,338 117,338 117,338 6.55% QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -22.85 % -26.59 % -11.96 % 0.31 % 0.45 % 0.18 % 0.15 % - QoQ % 14.07% -122.32% -3,958.06% -31.11% 150.00% 20.00% - Horiz. % -15,233.33% -17,726.67% -7,973.33% 206.67% 300.00% 120.00% 100.00%
ROE -12.80 % -9.03 % -12.79 % 0.21 % 0.20 % 0.04 % 0.13 % - QoQ % -41.75% 29.40% -6,190.48% 5.00% 400.00% -69.23% - Horiz. % -9,846.15% -6,946.15% -9,838.46% 161.54% 153.85% 30.77% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.40 12.91 47.05 34.82 22.65 11.45 40.46 -32.55% QoQ % 73.51% -72.56% 35.12% 53.73% 97.82% -71.70% - Horiz. % 55.36% 31.91% 116.29% 86.06% 55.98% 28.30% 100.00%
EPS -5.12 -3.43 -5.63 0.11 0.10 0.02 0.06 - QoQ % -49.27% 39.08% -5,218.18% 10.00% 400.00% -66.67% - Horiz. % -8,533.33% -5,716.67% -9,383.33% 183.33% 166.67% 33.33% 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 0.4000 0.3800 0.4400 0.5000 0.5000 0.4900 0.4700 -10.18% QoQ % 5.26% -13.64% -12.00% 0.00% 2.04% 4.26% - Horiz. % 85.11% 80.85% 93.62% 106.38% 106.38% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.36 10.67 38.88 28.78 18.72 9.46 33.44 -28.14% QoQ % 90.82% -72.56% 35.09% 53.74% 97.89% -71.71% - Horiz. % 60.89% 31.91% 116.27% 86.06% 55.98% 28.29% 100.00%
EPS -4.65 -2.84 -4.65 0.09 0.08 0.02 0.05 - QoQ % -63.73% 38.92% -5,266.67% 12.50% 300.00% -60.00% - Horiz. % -9,300.00% -5,680.00% -9,300.00% 180.00% 160.00% 40.00% 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 0.3636 0.3140 0.3636 0.4132 0.4132 0.4050 0.3884 -4.30% QoQ % 15.80% -13.64% -12.00% 0.00% 2.02% 4.27% - Horiz. % 93.61% 80.84% 93.61% 106.39% 106.39% 104.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6900 0.5000 0.5700 0.6500 0.7200 1.6800 1.2900 -
P/RPS 3.08 3.87 1.21 1.87 3.18 14.68 3.19 -2.31% QoQ % -20.41% 219.83% -35.29% -41.19% -78.34% 360.19% - Horiz. % 96.55% 121.32% 37.93% 58.62% 99.69% 460.19% 100.00%
P/EPS -13.48 -14.57 -10.13 610.16 704.03 8,213.71 2,131.93 - QoQ % 7.48% -43.83% -101.66% -13.33% -91.43% 285.27% - Horiz. % -0.63% -0.68% -0.48% 28.62% 33.02% 385.27% 100.00%
EY -7.42 -6.86 -9.87 0.16 0.14 0.01 0.05 - QoQ % -8.16% 30.50% -6,268.75% 14.29% 1,300.00% -80.00% - Horiz. % -14,840.00% -13,720.00% -19,740.00% 320.00% 280.00% 20.00% 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 1.73 1.32 1.30 1.30 1.44 3.43 2.74 -26.38% QoQ % 31.06% 1.54% 0.00% -9.72% -58.02% 25.18% - Horiz. % 63.14% 48.18% 47.45% 47.45% 52.55% 125.18% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 04/09/18 31/05/18 14/02/18 21/11/17 24/08/17 31/05/17 -
Price 0.4700 0.4200 0.4000 0.5800 0.9300 0.7200 1.4500 -
P/RPS 2.10 3.25 0.85 1.67 4.11 6.29 3.58 -29.90% QoQ % -35.38% 282.35% -49.10% -59.37% -34.66% 75.70% - Horiz. % 58.66% 90.78% 23.74% 46.65% 114.80% 175.70% 100.00%
P/EPS -9.18 -12.24 -7.11 544.45 909.37 3,520.16 2,396.35 - QoQ % 25.00% -72.15% -101.31% -40.13% -74.17% 46.90% - Horiz. % -0.38% -0.51% -0.30% 22.72% 37.95% 146.90% 100.00%
EY -10.89 -8.17 -14.07 0.18 0.11 0.03 0.04 - QoQ % -33.29% 41.93% -7,916.67% 63.64% 266.67% -25.00% - Horiz. % -27,225.00% -20,425.00% -35,175.00% 450.00% 275.00% 75.00% 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 1.18 1.11 0.91 1.16 1.86 1.47 3.09 -47.33% QoQ % 6.31% 21.98% -21.55% -37.63% 26.53% -52.43% - Horiz. % 38.19% 35.92% 29.45% 37.54% 60.19% 47.57% 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.
Comment
VCB Announcement 2018-Q3.pdf 
