[VERSATL] QoQ Cumulative Quarter Result on 2015-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 33,092 22,352 11,322 49,840 38,051 26,154 13,563 80.94% QoQ % 48.05% 97.42% -77.28% 30.98% 45.49% 92.83% - Horiz. % 243.99% 164.80% 83.48% 367.47% 280.55% 192.83% 100.00%
PBT -675 -1,827 -2,239 -15,881 -6,241 -3,939 -1,836 -48.59% QoQ % 63.05% 18.40% 85.90% -154.46% -58.44% -114.54% - Horiz. % 36.76% 99.51% 121.95% 864.98% 339.92% 214.54% 100.00%
Tax 0 3,654 0 -126 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -2,900.00% -0.00% 100.00% - - -
NP -675 1,827 -2,239 -16,007 -6,241 -3,939 -1,836 -48.59% QoQ % -136.95% 181.60% 86.01% -156.48% -58.44% -114.54% - Horiz. % 36.76% -99.51% 121.95% 871.84% 339.92% 214.54% 100.00%
NP to SH -675 -1,827 -2,239 -16,007 -6,241 -3,939 -1,836 -48.59% QoQ % 63.05% 18.40% 86.01% -156.48% -58.44% -114.54% - Horiz. % 36.76% 99.51% 121.95% 871.84% 339.92% 214.54% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 33,767 20,525 13,561 65,847 44,292 30,093 15,399 68.54% QoQ % 64.52% 51.35% -79.41% 48.67% 47.18% 95.42% - Horiz. % 219.28% 133.29% 88.06% 427.61% 287.63% 195.42% 100.00%
Net Worth 51,629 51,629 55,149 57,549 61,967 78,558 85,163 -28.31% QoQ % 0.00% -6.38% -4.17% -7.13% -21.12% -7.76% - Horiz. % 60.62% 60.62% 64.76% 67.58% 72.76% 92.24% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 51,629 51,629 55,149 57,549 61,967 78,558 85,163 -28.31% QoQ % 0.00% -6.38% -4.17% -7.13% -21.12% -7.76% - Horiz. % 60.62% 60.62% 64.76% 67.58% 72.76% 92.24% 100.00%
NOSH 117,338 117,338 117,338 110,672 110,656 110,646 110,602 4.01% QoQ % 0.00% 0.00% 6.02% 0.01% 0.01% 0.04% - Horiz. % 106.09% 106.09% 106.09% 100.06% 100.05% 100.04% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.04 % 8.17 % -19.78 % -32.12 % -16.40 % -15.06 % -13.54 % -71.59% QoQ % -124.97% 141.30% 38.42% -95.85% -8.90% -11.23% - Horiz. % 15.07% -60.34% 146.09% 237.22% 121.12% 111.23% 100.00%
ROE -1.31 % -3.54 % -4.06 % -27.81 % -10.07 % -5.01 % -2.16 % -28.29% QoQ % 62.99% 12.81% 85.40% -176.17% -101.00% -131.94% - Horiz. % 60.65% 163.89% 187.96% 1,287.50% 466.20% 231.94% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.20 19.05 9.65 45.03 34.39 23.64 12.26 73.99% QoQ % 48.03% 97.41% -78.57% 30.94% 45.47% 92.82% - Horiz. % 230.02% 155.38% 78.71% 367.29% 280.51% 192.82% 100.00%
EPS -0.58 -1.56 -1.91 -14.47 -5.64 -3.56 -1.66 -50.30% QoQ % 62.82% 18.32% 86.80% -156.56% -58.43% -114.46% - Horiz. % 34.94% 93.98% 115.06% 871.69% 339.76% 214.46% 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 0.4400 0.4400 0.4700 0.5200 0.5600 0.7100 0.7700 -31.07% QoQ % 0.00% -6.38% -9.62% -7.14% -21.13% -7.79% - Horiz. % 57.14% 57.14% 61.04% 67.53% 72.73% 92.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.31 15.74 7.97 35.10 26.80 18.42 9.55 80.99% QoQ % 48.09% 97.49% -77.29% 30.97% 45.49% 92.88% - Horiz. % 244.08% 164.82% 83.46% 367.54% 280.63% 192.88% 100.00%
EPS -0.48 -1.29 -1.58 -11.27 -4.40 -2.77 -1.29 -48.17% QoQ % 62.79% 18.35% 85.98% -156.14% -58.84% -114.73% - Horiz. % 37.21% 100.00% 122.48% 873.64% 341.09% 214.73% 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 0.3636 0.3884 0.4053 0.4365 0.5533 0.5998 -28.31% QoQ % 0.00% -6.39% -4.17% -7.15% -21.11% -7.75% - Horiz. % 60.62% 60.62% 64.75% 67.57% 72.77% 92.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.7350 0.7000 0.7650 0.7500 0.8800 0.5700 0.4850 -
P/RPS 2.61 3.67 7.93 1.67 2.56 2.41 3.96 -24.21% QoQ % -28.88% -53.72% 374.85% -34.77% 6.22% -39.14% - Horiz. % 65.91% 92.68% 200.25% 42.17% 64.65% 60.86% 100.00%
P/EPS -127.77 -44.96 -40.09 -5.19 -15.60 -16.01 -29.22 166.69% QoQ % -184.19% -12.15% -672.45% 66.73% 2.56% 45.21% - Horiz. % 437.27% 153.87% 137.20% 17.76% 53.39% 54.79% 100.00%
EY -0.78 -2.22 -2.49 -19.28 -6.41 -6.25 -3.42 -62.57% QoQ % 64.86% 10.84% 87.09% -200.78% -2.56% -82.75% - Horiz. % 22.81% 64.91% 72.81% 563.74% 187.43% 182.75% 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 1.67 1.59 1.63 1.44 1.57 0.80 0.63 91.20% QoQ % 5.03% -2.45% 13.19% -8.28% 96.25% 26.98% - Horiz. % 265.08% 252.38% 258.73% 228.57% 249.21% 126.98% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 26/05/15 23/02/15 27/11/14 27/08/14 -
Price 0.7200 0.7300 0.8200 0.7800 0.8100 0.8800 0.4950 -
P/RPS 2.55 3.83 8.50 1.73 2.36 3.72 4.04 -26.36% QoQ % -33.42% -54.94% 391.33% -26.69% -36.56% -7.92% - Horiz. % 63.12% 94.80% 210.40% 42.82% 58.42% 92.08% 100.00%
P/EPS -125.16 -46.88 -42.97 -5.39 -14.36 -24.72 -29.82 159.52% QoQ % -166.98% -9.10% -697.22% 62.47% 41.91% 17.10% - Horiz. % 419.72% 157.21% 144.10% 18.08% 48.16% 82.90% 100.00%
EY -0.80 -2.13 -2.33 -18.54 -6.96 -4.05 -3.35 -61.41% QoQ % 62.44% 8.58% 87.43% -166.38% -71.85% -20.90% - Horiz. % 23.88% 63.58% 69.55% 553.43% 207.76% 120.90% 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 1.64 1.66 1.74 1.50 1.45 1.24 0.64 86.94% QoQ % -1.20% -4.60% 16.00% 3.45% 16.94% 93.75% - Horiz. % 256.25% 259.38% 271.88% 234.38% 226.56% 193.75% 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
Bursa Announcement 2015-Q4.pdf 
