Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2016-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -205.78%    YoY -     87.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 35,251 23,290 12,438 44,466 33,092 22,352 11,322 112.49%
  QoQ % 51.36% 87.25% -72.03% 34.37% 48.05% 97.42% -
  Horiz. % 311.35% 205.71% 109.86% 392.74% 292.28% 197.42% 100.00%
PBT -1,305 -1,621 -830 -1,995 -675 -1,827 -2,239 -30.11%
  QoQ % 19.49% -95.30% 58.40% -195.56% 63.05% 18.40% -
  Horiz. % 58.28% 72.40% 37.07% 89.10% 30.15% 81.60% 100.00%
Tax 0 0 0 -69 0 3,654 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1.89% 0.00% 100.00% -
NP -1,305 -1,621 -830 -2,064 -675 1,827 -2,239 -30.11%
  QoQ % 19.49% -95.30% 59.79% -205.78% -136.95% 181.60% -
  Horiz. % 58.28% 72.40% 37.07% 92.18% 30.15% -81.60% 100.00%
NP to SH -1,305 -1,621 -830 -2,064 -675 -1,827 -2,239 -30.11%
  QoQ % 19.49% -95.30% 59.79% -205.78% 63.05% 18.40% -
  Horiz. % 58.28% 72.40% 37.07% 92.18% 30.15% 81.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 36,556 24,911 13,268 46,530 33,767 20,525 13,561 93.11%
  QoQ % 46.75% 87.75% -71.49% 37.80% 64.52% 51.35% -
  Horiz. % 269.57% 183.70% 97.84% 343.12% 249.00% 151.35% 100.00%
Net Worth 50,455 43,415 42,241 44,588 51,629 51,629 55,149 -5.73%
  QoQ % 16.22% 2.78% -5.26% -13.64% 0.00% -6.38% -
  Horiz. % 91.49% 78.72% 76.60% 80.85% 93.62% 93.62% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 50,455 43,415 42,241 44,588 51,629 51,629 55,149 -5.73%
  QoQ % 16.22% 2.78% -5.26% -13.64% 0.00% -6.38% -
  Horiz. % 91.49% 78.72% 76.60% 80.85% 93.62% 93.62% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -3.70 % -6.96 % -6.67 % -4.64 % -2.04 % 8.17 % -19.78 % -67.13%
  QoQ % 46.84% -4.35% -43.75% -127.45% -124.97% 141.30% -
  Horiz. % 18.71% 35.19% 33.72% 23.46% 10.31% -41.30% 100.00%
ROE -2.59 % -3.73 % -1.96 % -4.63 % -1.31 % -3.54 % -4.06 % -25.79%
  QoQ % 30.56% -90.31% 57.67% -253.44% 62.99% 12.81% -
  Horiz. % 63.79% 91.87% 48.28% 114.04% 32.27% 87.19% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.04 19.85 10.60 37.90 28.20 19.05 9.65 112.46%
  QoQ % 51.34% 87.26% -72.03% 34.40% 48.03% 97.41% -
  Horiz. % 311.30% 205.70% 109.84% 392.75% 292.23% 197.41% 100.00%
EPS -1.11 -1.38 -0.71 -1.77 -0.58 -1.56 -1.91 -30.25%
  QoQ % 19.57% -94.37% 59.89% -205.17% 62.82% 18.32% -
  Horiz. % 58.12% 72.25% 37.17% 92.67% 30.37% 81.68% 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 0.4300 0.3700 0.3600 0.3800 0.4400 0.4400 0.4700 -5.73%
  QoQ % 16.22% 2.78% -5.26% -13.64% 0.00% -6.38% -
  Horiz. % 91.49% 78.72% 76.60% 80.85% 93.62% 93.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.83 16.40 8.76 31.32 23.31 15.74 7.97 112.58%
  QoQ % 51.40% 87.21% -72.03% 34.36% 48.09% 97.49% -
  Horiz. % 311.54% 205.77% 109.91% 392.97% 292.47% 197.49% 100.00%
EPS -0.92 -1.14 -0.58 -1.45 -0.48 -1.29 -1.58 -30.16%
  QoQ % 19.30% -96.55% 60.00% -202.08% 62.79% 18.35% -
  Horiz. % 58.23% 72.15% 36.71% 91.77% 30.38% 81.65% 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 0.3554 0.3058 0.2975 0.3140 0.3636 0.3636 0.3884 -5.72%
  QoQ % 16.22% 2.79% -5.25% -13.64% 0.00% -6.39% -
  Horiz. % 91.50% 78.73% 76.60% 80.84% 93.61% 93.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.3400 1.1900 1.2500 0.6900 0.7350 0.7000 0.7650 -
P/RPS 4.46 6.00 11.79 1.82 2.61 3.67 7.93 -31.75%
  QoQ % -25.67% -49.11% 547.80% -30.27% -28.88% -53.72% -
  Horiz. % 56.24% 75.66% 148.68% 22.95% 32.91% 46.28% 100.00%
P/EPS -120.49 -86.14 -176.71 -39.23 -127.77 -44.96 -40.09 107.57%
  QoQ % -39.88% 51.25% -350.45% 69.30% -184.19% -12.15% -
  Horiz. % 300.55% 214.87% 440.78% 97.85% 318.71% 112.15% 100.00%
EY -0.83 -1.16 -0.57 -2.55 -0.78 -2.22 -2.49 -51.76%
  QoQ % 28.45% -103.51% 77.65% -226.92% 64.86% 10.84% -
  Horiz. % 33.33% 46.59% 22.89% 102.41% 31.33% 89.16% 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 3.12 3.22 3.47 1.82 1.67 1.59 1.63 53.86%
  QoQ % -3.11% -7.20% 90.66% 8.98% 5.03% -2.45% -
  Horiz. % 191.41% 197.55% 212.88% 111.66% 102.45% 97.55% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 24/08/16 30/05/16 26/02/16 27/11/15 26/08/15 -
Price 1.3600 1.3600 1.0400 1.4900 0.7200 0.7300 0.8200 -
P/RPS 4.53 6.85 9.81 3.93 2.55 3.83 8.50 -34.14%
  QoQ % -33.87% -30.17% 149.62% 54.12% -33.42% -54.94% -
  Horiz. % 53.29% 80.59% 115.41% 46.24% 30.00% 45.06% 100.00%
P/EPS -122.28 -98.45 -147.03 -84.71 -125.16 -46.88 -42.97 100.18%
  QoQ % -24.21% 33.04% -73.57% 32.32% -166.98% -9.10% -
  Horiz. % 284.57% 229.11% 342.17% 197.14% 291.27% 109.10% 100.00%
EY -0.82 -1.02 -0.68 -1.18 -0.80 -2.13 -2.33 -50.00%
  QoQ % 19.61% -50.00% 42.37% -47.50% 62.44% 8.58% -
  Horiz. % 35.19% 43.78% 29.18% 50.64% 34.33% 91.42% 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 3.16 3.68 2.89 3.92 1.64 1.66 1.74 48.58%
  QoQ % -14.13% 27.34% -26.28% 139.02% -1.20% -4.60% -
  Horiz. % 181.61% 211.49% 166.09% 225.29% 94.25% 95.40% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers