Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2018-12-31 [#3]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -58.85%    YoY -     -8,496.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 25,604 13,782 55,667 41,557 28,914 15,147 55,203 -40.05%
  QoQ % 85.78% -75.24% 33.95% 43.73% 90.89% -72.56% -
  Horiz. % 46.38% 24.97% 100.84% 75.28% 52.38% 27.44% 100.00%
PBT -1,401 6 -18,103 -10,489 -6,607 -4,027 -5,688 -60.67%
  QoQ % -23,450.00% 100.03% -72.59% -58.76% -64.07% 29.20% -
  Horiz. % 24.63% -0.11% 318.27% 184.41% 116.16% 70.80% 100.00%
Tax 0 0 1,177 -6 0 0 -914 -
  QoQ % 0.00% 0.00% 19,716.67% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -128.77% 0.66% -0.00% -0.00% 100.00%
NP -1,401 6 -16,926 -10,495 -6,607 -4,027 -6,602 -64.39%
  QoQ % -23,450.00% 100.04% -61.28% -58.85% -64.07% 39.00% -
  Horiz. % 21.22% -0.09% 256.38% 158.97% 100.08% 61.00% 100.00%
NP to SH -1,401 6 -16,926 -10,495 -6,607 -4,027 -6,602 -64.39%
  QoQ % -23,450.00% 100.04% -61.28% -58.85% -64.07% 39.00% -
  Horiz. % 21.22% -0.09% 256.38% 158.97% 100.08% 61.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 27,005 13,776 72,593 52,052 35,521 19,174 61,805 -42.39%
  QoQ % 96.03% -81.02% 39.46% 46.54% 85.26% -68.98% -
  Horiz. % 43.69% 22.29% 117.45% 84.22% 57.47% 31.02% 100.00%
Net Worth 45,433 45,636 40,012 42,593 51,628 44,588 51,629 -8.16%
  QoQ % -0.44% 14.06% -6.06% -17.50% 15.79% -13.64% -
  Horiz. % 88.00% 88.39% 77.50% 82.50% 100.00% 86.36% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 45,433 45,636 40,012 42,593 51,628 44,588 51,629 -8.16%
  QoQ % -0.44% 14.06% -6.06% -17.50% 15.79% -13.64% -
  Horiz. % 88.00% 88.39% 77.50% 82.50% 100.00% 86.36% 100.00%
NOSH 141,979 138,292 129,072 129,072 129,072 117,338 117,338 13.54%
  QoQ % 2.67% 7.14% 0.00% 0.00% 10.00% 0.00% -
  Horiz. % 121.00% 117.86% 110.00% 110.00% 110.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -5.47 % 0.04 % -30.41 % -25.25 % -22.85 % -26.59 % -11.96 % -40.61%
  QoQ % -13,775.00% 100.13% -20.44% -10.50% 14.07% -122.32% -
  Horiz. % 45.74% -0.33% 254.26% 211.12% 191.05% 222.32% 100.00%
ROE -3.08 % 0.01 % -42.30 % -24.64 % -12.80 % -9.03 % -12.79 % -61.26%
  QoQ % -30,900.00% 100.02% -71.67% -92.50% -41.75% 29.40% -
  Horiz. % 24.08% -0.08% 330.73% 192.65% 100.08% 70.60% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.03 9.97 43.13 32.20 22.40 12.91 47.05 -47.21%
  QoQ % 80.84% -76.88% 33.94% 43.75% 73.51% -72.56% -
  Horiz. % 38.32% 21.19% 91.67% 68.44% 47.61% 27.44% 100.00%
EPS -1.00 0.00 -13.11 -8.39 -5.12 -3.43 -5.63 -68.37%
  QoQ % 0.00% 0.00% -56.26% -63.87% -49.27% 39.08% -
  Horiz. % 17.76% -0.00% 232.86% 149.02% 90.94% 60.92% 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 0.3200 0.3300 0.3100 0.3300 0.4000 0.3800 0.4400 -19.11%
  QoQ % -3.03% 6.45% -6.06% -17.50% 5.26% -13.64% -
  Horiz. % 72.73% 75.00% 70.45% 75.00% 90.91% 86.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.06 5.41 21.86 16.32 11.36 5.95 21.68 -40.04%
  QoQ % 85.95% -75.25% 33.95% 43.66% 90.92% -72.56% -
  Horiz. % 46.40% 24.95% 100.83% 75.28% 52.40% 27.44% 100.00%
EPS -0.55 0.00 -6.65 -4.12 -2.59 -1.58 -2.59 -64.37%
  QoQ % 0.00% 0.00% -61.41% -59.07% -63.92% 39.00% -
  Horiz. % 21.24% -0.00% 256.76% 159.07% 100.00% 61.00% 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 0.1784 0.1792 0.1571 0.1673 0.2028 0.1751 0.2028 -8.18%
  QoQ % -0.45% 14.07% -6.10% -17.50% 15.82% -13.66% -
  Horiz. % 87.97% 88.36% 77.47% 82.50% 100.00% 86.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.2800 0.3600 0.3650 0.4300 0.6900 0.5000 0.5700 -
P/RPS 1.55 3.61 0.85 1.34 3.08 3.87 1.21 17.93%
  QoQ % -57.06% 324.71% -36.57% -56.49% -20.41% 219.83% -
  Horiz. % 128.10% 298.35% 70.25% 110.74% 254.55% 319.83% 100.00%
P/EPS -28.38 8,297.52 -2.78 -5.29 -13.48 -14.57 -10.13 98.61%
  QoQ % -100.34% 298,571.94% 47.45% 60.76% 7.48% -43.83% -
  Horiz. % 280.16% -81,910.36% 27.44% 52.22% 133.07% 143.83% 100.00%
EY -3.52 0.01 -35.93 -18.91 -7.42 -6.86 -9.87 -49.68%
  QoQ % -35,300.00% 100.03% -90.01% -154.85% -8.16% 30.50% -
  Horiz. % 35.66% -0.10% 364.03% 191.59% 75.18% 69.50% 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 0.88 1.09 1.18 1.30 1.73 1.32 1.30 -22.89%
  QoQ % -19.27% -7.63% -9.23% -24.86% 31.06% 1.54% -
  Horiz. % 67.69% 83.85% 90.77% 100.00% 133.08% 101.54% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 30/08/19 31/05/19 26/02/19 22/11/18 04/09/18 31/05/18 -
Price 0.2800 0.3150 0.3250 0.4050 0.4700 0.4200 0.4000 -
P/RPS 1.55 3.16 0.75 1.26 2.10 3.25 0.85 49.20%
  QoQ % -50.95% 321.33% -40.48% -40.00% -35.38% 282.35% -
  Horiz. % 182.35% 371.76% 88.24% 148.24% 247.06% 382.35% 100.00%
P/EPS -28.38 7,260.33 -2.48 -4.98 -9.18 -12.24 -7.11 151.42%
  QoQ % -100.39% 292,855.25% 50.20% 45.75% 25.00% -72.15% -
  Horiz. % 399.16% -102,114.34% 34.88% 70.04% 129.11% 172.15% 100.00%
EY -3.52 0.01 -40.35 -20.08 -10.89 -8.17 -14.07 -60.26%
  QoQ % -35,300.00% 100.02% -100.95% -84.39% -33.29% 41.93% -
  Horiz. % 25.02% -0.07% 286.78% 142.71% 77.40% 58.07% 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 0.88 0.95 1.05 1.23 1.18 1.11 0.91 -2.21%
  QoQ % -7.37% -9.52% -14.63% 4.24% 6.31% 21.98% -
  Horiz. % 96.70% 104.40% 115.38% 135.16% 129.67% 121.98% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.620.00 
 KOTRA 3.150.00 
 UCREST 0.1350.00 
 PUC 0.2750.00 
 WILLOW 0.4750.00 
 EAH-WE 0.020.00 
 IRIS 0.3450.00 
 TOPGLOV-C79 0.490.00 
 SIMEPLT-CP 0.090.00 
 BTECH 0.4950.00 

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