Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2018-03-31 [#4]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -5,381.60%    YoY -     -9,398.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 41,557 28,914 15,147 55,203 40,857 26,580 13,432 111.89%
  QoQ % 43.73% 90.89% -72.56% 35.11% 53.71% 97.89% -
  Horiz. % 309.39% 215.26% 112.77% 410.98% 304.18% 197.89% 100.00%
PBT -10,489 -6,607 -4,027 -5,688 125 120 24 -
  QoQ % -58.76% -64.07% 29.20% -4,650.40% 4.17% 400.00% -
  Horiz. % -43,704.16% -27,529.17% -16,779.17% -23,700.00% 520.83% 500.00% 100.00%
Tax -6 0 0 -914 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.66% -0.00% -0.00% 100.00% - - -
NP -10,495 -6,607 -4,027 -6,602 125 120 24 -
  QoQ % -58.85% -64.07% 39.00% -5,381.60% 4.17% 400.00% -
  Horiz. % -43,729.16% -27,529.17% -16,779.17% -27,508.33% 520.83% 500.00% 100.00%
NP to SH -10,495 -6,607 -4,027 -6,602 125 120 24 -
  QoQ % -58.85% -64.07% 39.00% -5,381.60% 4.17% 400.00% -
  Horiz. % -43,729.16% -27,529.17% -16,779.17% -27,508.33% 520.83% 500.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 52,052 35,521 19,174 61,805 40,732 26,460 13,408 146.40%
  QoQ % 46.54% 85.26% -68.98% 51.74% 53.94% 97.34% -
  Horiz. % 388.22% 264.92% 143.00% 460.96% 303.79% 197.34% 100.00%
Net Worth 42,593 51,628 44,588 51,629 58,669 58,669 57,495 -18.08%
  QoQ % -17.50% 15.79% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 74.08% 89.80% 77.55% 89.80% 102.04% 102.04% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 42,593 51,628 44,588 51,629 58,669 58,669 57,495 -18.08%
  QoQ % -17.50% 15.79% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 74.08% 89.80% 77.55% 89.80% 102.04% 102.04% 100.00%
NOSH 129,072 129,072 117,338 117,338 117,338 117,338 117,338 6.54%
  QoQ % 0.00% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -25.25 % -22.85 % -26.59 % -11.96 % 0.31 % 0.45 % 0.18 % -
  QoQ % -10.50% 14.07% -122.32% -3,958.06% -31.11% 150.00% -
  Horiz. % -14,027.78% -12,694.44% -14,772.22% -6,644.44% 172.22% 250.00% 100.00%
ROE -24.64 % -12.80 % -9.03 % -12.79 % 0.21 % 0.20 % 0.04 % -
  QoQ % -92.50% -41.75% 29.40% -6,190.48% 5.00% 400.00% -
  Horiz. % -61,600.00% -32,000.00% -22,575.00% -31,975.00% 525.00% 500.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.20 22.40 12.91 47.05 34.82 22.65 11.45 98.86%
  QoQ % 43.75% 73.51% -72.56% 35.12% 53.73% 97.82% -
  Horiz. % 281.22% 195.63% 112.75% 410.92% 304.10% 197.82% 100.00%
EPS -8.39 -5.12 -3.43 -5.63 0.11 0.10 0.02 -
  QoQ % -63.87% -49.27% 39.08% -5,218.18% 10.00% 400.00% -
  Horiz. % -41,950.00% -25,600.00% -17,150.00% -28,150.00% 550.00% 500.00% 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 0.3300 0.4000 0.3800 0.4400 0.5000 0.5000 0.4900 -23.11%
  QoQ % -17.50% 5.26% -13.64% -12.00% 0.00% 2.04% -
  Horiz. % 67.35% 81.63% 77.55% 89.80% 102.04% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.27 20.36 10.67 38.88 28.78 18.72 9.46 111.90%
  QoQ % 43.76% 90.82% -72.56% 35.09% 53.74% 97.89% -
  Horiz. % 309.41% 215.22% 112.79% 410.99% 304.23% 197.89% 100.00%
EPS -7.39 -4.65 -2.84 -4.65 0.09 0.08 0.02 -
  QoQ % -58.92% -63.73% 38.92% -5,266.67% 12.50% 300.00% -
  Horiz. % -36,950.00% -23,250.00% -14,200.00% -23,250.00% 450.00% 400.00% 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 0.3000 0.3636 0.3140 0.3636 0.4132 0.4132 0.4050 -18.09%
  QoQ % -17.49% 15.80% -13.64% -12.00% 0.00% 2.02% -
  Horiz. % 74.07% 89.78% 77.53% 89.78% 102.02% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4300 0.6900 0.5000 0.5700 0.6500 0.7200 1.6800 -
P/RPS 1.34 3.08 3.87 1.21 1.87 3.18 14.68 -79.64%
  QoQ % -56.49% -20.41% 219.83% -35.29% -41.19% -78.34% -
  Horiz. % 9.13% 20.98% 26.36% 8.24% 12.74% 21.66% 100.00%
P/EPS -5.29 -13.48 -14.57 -10.13 610.16 704.03 8,213.71 -
  QoQ % 60.76% 7.48% -43.83% -101.66% -13.33% -91.43% -
  Horiz. % -0.06% -0.16% -0.18% -0.12% 7.43% 8.57% 100.00%
EY -18.91 -7.42 -6.86 -9.87 0.16 0.14 0.01 -
  QoQ % -154.85% -8.16% 30.50% -6,268.75% 14.29% 1,300.00% -
  Horiz. % -189,100.00% -74,200.00% -68,600.00% -98,700.00% 1,600.00% 1,400.00% 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 1.30 1.73 1.32 1.30 1.30 1.44 3.43 -47.54%
  QoQ % -24.86% 31.06% 1.54% 0.00% -9.72% -58.02% -
  Horiz. % 37.90% 50.44% 38.48% 37.90% 37.90% 41.98% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 04/09/18 31/05/18 14/02/18 21/11/17 24/08/17 -
Price 0.4050 0.4700 0.4200 0.4000 0.5800 0.9300 0.7200 -
P/RPS 1.26 2.10 3.25 0.85 1.67 4.11 6.29 -65.66%
  QoQ % -40.00% -35.38% 282.35% -49.10% -59.37% -34.66% -
  Horiz. % 20.03% 33.39% 51.67% 13.51% 26.55% 65.34% 100.00%
P/EPS -4.98 -9.18 -12.24 -7.11 544.45 909.37 3,520.16 -
  QoQ % 45.75% 25.00% -72.15% -101.31% -40.13% -74.17% -
  Horiz. % -0.14% -0.26% -0.35% -0.20% 15.47% 25.83% 100.00%
EY -20.08 -10.89 -8.17 -14.07 0.18 0.11 0.03 -
  QoQ % -84.39% -33.29% 41.93% -7,916.67% 63.64% 266.67% -
  Horiz. % -66,933.34% -36,300.00% -27,233.33% -46,900.00% 600.00% 366.67% 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 1.23 1.18 1.11 0.91 1.16 1.86 1.47 -11.18%
  QoQ % 4.24% 6.31% 21.98% -21.55% -37.63% 26.53% -
  Horiz. % 83.67% 80.27% 75.51% 61.90% 78.91% 126.53% 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.
 


 

266  229  588  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.10+0.005 
Partners & Brokers