Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2017-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     105.44%    YoY -     103.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 40,857 26,580 13,432 47,481 35,251 23,290 12,438 120.50%
  QoQ % 53.71% 97.89% -71.71% 34.69% 51.36% 87.25% -
  Horiz. % 328.49% 213.70% 107.99% 381.74% 283.41% 187.25% 100.00%
PBT 125 120 24 731 -1,305 -1,621 -830 -
  QoQ % 4.17% 400.00% -96.72% 156.02% 19.49% -95.30% -
  Horiz. % -15.06% -14.46% -2.89% -88.07% 157.23% 195.30% 100.00%
Tax 0 0 0 -660 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 125 120 24 71 -1,305 -1,621 -830 -
  QoQ % 4.17% 400.00% -66.20% 105.44% 19.49% -95.30% -
  Horiz. % -15.06% -14.46% -2.89% -8.55% 157.23% 195.30% 100.00%
NP to SH 125 120 24 71 -1,305 -1,621 -830 -
  QoQ % 4.17% 400.00% -66.20% 105.44% 19.49% -95.30% -
  Horiz. % -15.06% -14.46% -2.89% -8.55% 157.23% 195.30% 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% 100.00% - - -
Total Cost 40,732 26,460 13,408 47,410 36,556 24,911 13,268 110.80%
  QoQ % 53.94% 97.34% -71.72% 29.69% 46.75% 87.75% -
  Horiz. % 306.99% 199.43% 101.06% 357.33% 275.52% 187.75% 100.00%
Net Worth 58,669 58,669 57,495 55,149 50,455 43,415 42,241 24.41%
  QoQ % 0.00% 2.04% 4.26% 9.30% 16.22% 2.78% -
  Horiz. % 138.89% 138.89% 136.11% 130.56% 119.44% 102.78% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 58,669 58,669 57,495 55,149 50,455 43,415 42,241 24.41%
  QoQ % 0.00% 2.04% 4.26% 9.30% 16.22% 2.78% -
  Horiz. % 138.89% 138.89% 136.11% 130.56% 119.44% 102.78% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.31 % 0.45 % 0.18 % 0.15 % -3.70 % -6.96 % -6.67 % -
  QoQ % -31.11% 150.00% 20.00% 104.05% 46.84% -4.35% -
  Horiz. % -4.65% -6.75% -2.70% -2.25% 55.47% 104.35% 100.00%
ROE 0.21 % 0.20 % 0.04 % 0.13 % -2.59 % -3.73 % -1.96 % -
  QoQ % 5.00% 400.00% -69.23% 105.02% 30.56% -90.31% -
  Horiz. % -10.71% -10.20% -2.04% -6.63% 132.14% 190.31% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.82 22.65 11.45 40.46 30.04 19.85 10.60 120.50%
  QoQ % 53.73% 97.82% -71.70% 34.69% 51.34% 87.26% -
  Horiz. % 328.49% 213.68% 108.02% 381.70% 283.40% 187.26% 100.00%
EPS 0.11 0.10 0.02 0.06 -1.11 -1.38 -0.71 -
  QoQ % 10.00% 400.00% -66.67% 105.41% 19.57% -94.37% -
  Horiz. % -15.49% -14.08% -2.82% -8.45% 156.34% 194.37% 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 0.5000 0.5000 0.4900 0.4700 0.4300 0.3700 0.3600 24.41%
  QoQ % 0.00% 2.04% 4.26% 9.30% 16.22% 2.78% -
  Horiz. % 138.89% 138.89% 136.11% 130.56% 119.44% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,635
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.05 10.44 5.27 18.65 13.84 9.15 4.88 120.68%
  QoQ % 53.74% 98.10% -71.74% 34.75% 51.26% 87.50% -
  Horiz. % 328.89% 213.93% 107.99% 382.17% 283.61% 187.50% 100.00%
EPS 0.05 0.05 0.01 0.03 -0.51 -0.64 -0.33 -
  QoQ % 0.00% 400.00% -66.67% 105.88% 20.31% -93.94% -
  Horiz. % -15.15% -15.15% -3.03% -9.09% 154.55% 193.94% 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 0.2304 0.2304 0.2258 0.2166 0.1981 0.1705 0.1659 24.40%
  QoQ % 0.00% 2.04% 4.25% 9.34% 16.19% 2.77% -
  Horiz. % 138.88% 138.88% 136.11% 130.56% 119.41% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.6500 0.7200 1.6800 1.2900 1.3400 1.1900 1.2500 -
P/RPS 1.87 3.18 14.68 3.19 4.46 6.00 11.79 -70.60%
  QoQ % -41.19% -78.34% 360.19% -28.48% -25.67% -49.11% -
  Horiz. % 15.86% 26.97% 124.51% 27.06% 37.83% 50.89% 100.00%
P/EPS 610.16 704.03 8,213.71 2,131.93 -120.49 -86.14 -176.71 -
  QoQ % -13.33% -91.43% 285.27% 1,869.38% -39.88% 51.25% -
  Horiz. % -345.29% -398.41% -4,648.13% -1,206.46% 68.19% 48.75% 100.00%
EY 0.16 0.14 0.01 0.05 -0.83 -1.16 -0.57 -
  QoQ % 14.29% 1,300.00% -80.00% 106.02% 28.45% -103.51% -
  Horiz. % -28.07% -24.56% -1.75% -8.77% 145.61% 203.51% 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 1.30 1.44 3.43 2.74 3.12 3.22 3.47 -47.94%
  QoQ % -9.72% -58.02% 25.18% -12.18% -3.11% -7.20% -
  Horiz. % 37.46% 41.50% 98.85% 78.96% 89.91% 92.80% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 21/11/17 24/08/17 31/05/17 27/02/17 24/11/16 24/08/16 -
Price 0.5800 0.9300 0.7200 1.4500 1.3600 1.3600 1.0400 -
P/RPS 1.67 4.11 6.29 3.58 4.53 6.85 9.81 -69.18%
  QoQ % -59.37% -34.66% 75.70% -20.97% -33.87% -30.17% -
  Horiz. % 17.02% 41.90% 64.12% 36.49% 46.18% 69.83% 100.00%
P/EPS 544.45 909.37 3,520.16 2,396.35 -122.28 -98.45 -147.03 -
  QoQ % -40.13% -74.17% 46.90% 2,059.72% -24.21% 33.04% -
  Horiz. % -370.30% -618.49% -2,394.18% -1,629.84% 83.17% 66.96% 100.00%
EY 0.18 0.11 0.03 0.04 -0.82 -1.02 -0.68 -
  QoQ % 63.64% 266.67% -25.00% 104.88% 19.61% -50.00% -
  Horiz. % -26.47% -16.18% -4.41% -5.88% 120.59% 150.00% 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 1.16 1.86 1.47 3.09 3.16 3.68 2.89 -45.50%
  QoQ % -37.63% 26.53% -52.43% -2.22% -14.13% 27.34% -
  Horiz. % 40.14% 64.36% 50.87% 106.92% 109.34% 127.34% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS